DCF Calculator

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

First Community Corporation (FCCO)

Financial Services | Banks - Regional

Today's Price

$33.49

Today's Fair Value

$524.37 +1465.75%

Margin of Safety

+93.61%

Projected Value (5Y)

$844.51 +2421.68%

Dividends Paid (5Y)

$3.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.12% | CAGR (5y): 76.59%

Diluted Shares Growth Rate

Regression: 1.35% | CAGR (5y): 0.8%

Dividend Growth Rate

Regression: 9.73% | CAGR (5y): 6.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.18x)

Discount Rate