DCF Calculator

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

Fifth District Savings Bank (FDSB)

Financial Services | Banks - Regional

Today's Price

$18.41

Today's Fair Value

$27.94 +51.77%

Margin of Safety

+34.11%

Projected Value (5Y)

$45.00 +144.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 25.39% | CAGR (5y): 22.43%

Diluted Shares Growth Rate

Regression: -3.09% | CAGR (5y): -2.55%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.54x)

Discount Rate