DCF Calculator

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

Eagle Financial Services, Inc. (EFSI)

Financial Services | Banks - Regional

Today's Price

$45.68

Today's Fair Value

$29.18 -36.12%

Margin of Safety

-56.55%

Projected Value (5Y)

$47.00 +2.89%

Dividends Paid (5Y)

$7.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.19% | CAGR (5y): 12.49%

Diluted Shares Growth Rate

Regression: 2.05% | CAGR (5y): 9.45%

Dividend Growth Rate

Regression: 10.81% | CAGR (5y): 2.8%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate