DCF Calculator

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

First Seacoast Bancorp (FSEA)

Financial Services | Banks - Regional

Today's Price

$17.19

Today's Fair Value

$6.07 -64.69%

Margin of Safety

-183.20%

Projected Value (5Y)

$9.77 -43.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.56% | CAGR (5y): 1.26%

Diluted Shares Growth Rate

Regression: 6.2% | CAGR (5y): -8.91%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.79x)

Discount Rate