DCF Calculator

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

First Bank (FRBA)

Financial Services | Banks - Regional

Today's Price

$17.71

Today's Fair Value

$15.19 -14.23%

Margin of Safety

-16.59%

Projected Value (5Y)

$24.47 +38.17%

Dividends Paid (5Y)

$2.61

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.55% | CAGR (5y): 12.22%

Diluted Shares Growth Rate

Regression: 9.25% | CAGR (5y): 4.64%

Dividend Growth Rate

Regression: 17.81% | CAGR (5y): 22.42%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.92x)

Discount Rate