DCF Calculator

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

First Interstate BancSystem, Inc. (FIBK)

Financial Services | Banks - Regional

Today's Price

$36.83

Today's Fair Value

$30.68 -16.7%

Margin of Safety

-20.05%

Projected Value (5Y)

$49.41 +34.16%

Dividends Paid (5Y)

$11.20

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.41% | CAGR (5y): 11%

Diluted Shares Growth Rate

Regression: 10.1% | CAGR (5y): 10.04%

Dividend Growth Rate

Regression: 11.37% | CAGR (5y): 3.15%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate