DCF Calculator

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

Franklin Financial Services Corporation (FRAF)

Financial Services | Banks - Regional

Today's Price

$63.22

Today's Fair Value

$36.66 -42.01%

Margin of Safety

-72.45%

Projected Value (5Y)

$59.04 -6.61%

Dividends Paid (5Y)

$7.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.31% | CAGR (5y): 3.99%

Diluted Shares Growth Rate

Regression: 0.39% | CAGR (5y): 0.6%

Dividend Growth Rate

Regression: 5.34% | CAGR (5y): 1.73%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate