DCF Calculator

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

FB Bancorp, Inc. Common Stock (FBLA)

Financial Services | Banks - Regional

Today's Price

$16.29

Today's Fair Value

$23.42 +43.77%

Margin of Safety

+30.44%

Projected Value (5Y)

$37.72 +131.55%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 39.87% | CAGR (5y): 26.82%

Diluted Shares Growth Rate

Regression: 1.47% | CAGR (5y): 1.8%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.71x)

Discount Rate