DCF Calculator

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

Esquire Financial Holdings, Inc. (ESQ)

Financial Services | Banks - Regional

Today's Price

$122.06

Today's Fair Value

$87.19 -28.57%

Margin of Safety

-39.99%

Projected Value (5Y)

$140.42 +15.04%

Dividends Paid (5Y)

$6.81

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.09% | CAGR (5y): 18.43%

Diluted Shares Growth Rate

Regression: 5.44% | CAGR (5y): 2.64%

Dividend Growth Rate

Regression: 39.63% | CAGR (5y): 44.28%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.09x)

Discount Rate