DCF Calculator

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

Fidelity D & D Bancorp, Inc. (FDBC)

Financial Services | Banks - Regional

Today's Price

$54.60

Today's Fair Value

$50.70 -7.14%

Margin of Safety

-7.69%

Projected Value (5Y)

$81.65 +49.54%

Dividends Paid (5Y)

$10.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.59% | CAGR (5y): 7.99%

Diluted Shares Growth Rate

Regression: 6.07% | CAGR (5y): 4.61%

Dividend Growth Rate

Regression: 7.52% | CAGR (5y): 7.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.37x)

Discount Rate