DCF Calculator

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

First Business Financial Services, Inc. (FBIZ)

Financial Services | Banks - Regional

Today's Price

$71.10

Today's Fair Value

$63.45 -10.76%

Margin of Safety

-12.06%

Projected Value (5Y)

$102.18 +43.71%

Dividends Paid (5Y)

$8.93

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.25% | CAGR (5y): 12.28%

Diluted Shares Growth Rate

Regression: -0.66% | CAGR (5y): -0.54%

Dividend Growth Rate

Regression: 13.17% | CAGR (5y): 13.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.13x)

Discount Rate