DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Central Plains Bancshares, Inc. Common Stock (CPBI)

Financial Services | Shell Companies

Today's Price

$20.46

Today's Fair Value

$30.00 +46.63%

Margin of Safety

+31.80%

Projected Value (5Y)

$48.31 +136.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.88% | CAGR (5y): 29.79%

Diluted Shares Growth Rate

Regression: -0.09% | CAGR (5y): 0.88%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.7x)

Discount Rate