DCF Calculator

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

F.N.B. Corporation (FNB)

Financial Services | Banks - Regional

Today's Price

$17.91

Today's Fair Value

$12.23 -31.71%

Margin of Safety

-46.44%

Projected Value (5Y)

$19.70 +9.99%

Dividends Paid (5Y)

$2.53

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.75% | CAGR (5y): 6.3%

Diluted Shares Growth Rate

Regression: 6.1% | CAGR (5y): 2.15%

Dividend Growth Rate

Regression: 0.1% | CAGR (5y): 0.82%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate