DCF Calculator

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

Farmers National Banc Corp. (FMNB)

Financial Services | Banks - Regional

Today's Price

$15.31

Today's Fair Value

$22.03 +43.89%

Margin of Safety

+30.50%

Projected Value (5Y)

$35.48 +131.74%

Dividends Paid (5Y)

$4.65

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.28% | CAGR (5y): 16.39%

Diluted Shares Growth Rate

Regression: 4.84% | CAGR (5y): 5.79%

Dividend Growth Rate

Regression: 16.03% | CAGR (5y): 9.42%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.25x)

Discount Rate