DCF Calculator

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

First Merchants Corporation (FRMEP)

Today's Price

$25.18

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 16.56% | CAGR (5y): 8.56%

Diluted Shares Growth Rate

Regression: 4.97% | CAGR (5y): 2.57%

Dividend Growth Rate

Regression: -0.04% | CAGR (5y): -0.06%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.76x)

Discount Rate