DCF Calculator

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

First Internet Bancorp (INBK)

Financial Services | Banks - Regional

Today's Price

$27.61

Today's Fair Value

$17.29 -37.38%

Margin of Safety

-59.69%

Projected Value (5Y)

$27.85 +0.87%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.02% | CAGR (5y): 0.27%

Diluted Shares Growth Rate

Regression: 5.57% | CAGR (5y): -2.37%

Dividend Growth Rate

Regression: -0.3% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.65x)

Discount Rate