DCF Calculator

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

First Capital, Inc. (FCAP)

Financial Services | Banks - Regional

Today's Price

$61.55

Today's Fair Value

$38.72 -37.09%

Margin of Safety

-58.96%

Projected Value (5Y)

$62.36 +1.32%

Dividends Paid (5Y)

$6.86

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.63% | CAGR (5y): 4.68%

Diluted Shares Growth Rate

Regression: 0.87% | CAGR (5y): -0.01%

Dividend Growth Rate

Regression: 3.39% | CAGR (5y): 4.15%

Exit Price Multiple

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

Discount Rate