DCF Calculator

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

GBank Financial Holdings Inc. (GBFH)

Financial Services | Banks - Regional

Today's Price

$19.19

Today's Fair Value

$30.18 +57.27%

Margin of Safety

+36.41%

Projected Value (5Y)

$48.60 +153.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.13% | CAGR (5y): 20.1%

Diluted Shares Growth Rate

Regression: 1.98% | CAGR (5y): 3.52%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.94x)

Discount Rate