DCF Calculator

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

Farmers & Merchants Bancorp, Inc. (FMAO)

Financial Services | Banks - Regional

Today's Price

$35.37

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.75% | CAGR (5y): 8.95%

Diluted Shares Growth Rate

Regression: 5.01% | CAGR (5y): 4.32%

Dividend Growth Rate

Regression: 7.7% | CAGR (5y): 6.23%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate