DCF Calculator

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

Eastern Bankshares, Inc. (EBC)

Financial Services | Banks - Regional

Today's Price

$21.48

Today's Fair Value

$16.23 -24.44%

Margin of Safety

-32.35%

Projected Value (5Y)

$26.14 +21.69%

Dividends Paid (5Y)

$4.32

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.32% | CAGR (5y): 4.54%

Diluted Shares Growth Rate

Regression: -0.85% | CAGR (5y): 4.72%

Dividend Growth Rate

Regression: 17.32% | CAGR (5y): 20.55%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate