DCF Calculator

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

First Mid Bancshares, Inc. (FMBH)

Financial Services | Banks - Regional

Today's Price

$49.68

Today's Fair Value

$35.49 -28.56%

Margin of Safety

-39.98%

Projected Value (5Y)

$57.16 +15.06%

Dividends Paid (5Y)

$5.45

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.86% | CAGR (5y): 12.32%

Diluted Shares Growth Rate

Regression: 9.99% | CAGR (5y): 7.43%

Dividend Growth Rate

Regression: 6.71% | CAGR (5y): -0.58%

Exit Price Multiple

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

Discount Rate