DCF Calculator

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

First US Bancshares, Inc. (FUSB)

Financial Services | Banks - Regional

Today's Price

$16.27

Today's Fair Value

$10.64 -34.6%

Margin of Safety

-52.91%

Projected Value (5Y)

$17.14 +5.35%

Dividends Paid (5Y)

$2.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.84% | CAGR (5y): 3.27%

Diluted Shares Growth Rate

Regression: -0.21% | CAGR (5y): -2%

Dividend Growth Rate

Regression: 20.47% | CAGR (5y): 18.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.72x)

Discount Rate