DCF Calculator

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

Central Pacific Financial Corp. (CPF)

Financial Services | Banks - Regional

Today's Price

$36.99

Today's Fair Value

$25.59 -30.82%

Margin of Safety

-44.55%

Projected Value (5Y)

$41.22 +11.44%

Dividends Paid (5Y)

$7.19

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.69% | CAGR (5y): 1.53%

Diluted Shares Growth Rate

Regression: -1.86% | CAGR (5y): -0.98%

Dividend Growth Rate

Regression: 13.69% | CAGR (5y): 4.3%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.35x)

Discount Rate