DCF Calculator

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

ECB Bancorp, Inc. (ECBK)

Financial Services | Banks - Regional

Today's Price

$21.12

Today's Fair Value

$33.66 +59.37%

Margin of Safety

+37.25%

Projected Value (5Y)

$54.21 +156.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.13% | CAGR (5y): 20.66%

Diluted Shares Growth Rate

Regression: -8.4% | CAGR (5y): -7.43%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.75x)

Discount Rate