DCF Calculator

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

IF Bancorp, Inc. (IROQ)

Financial Services | Banks - Regional

Today's Price

$26.55

Today's Fair Value

$13.12 -50.58%

Margin of Safety

-102.36%

Projected Value (5Y)

$21.13 -20.41%

Dividends Paid (5Y)

$1.07

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.06% | CAGR (5y): -0.18%

Diluted Shares Growth Rate

Regression: -2.44% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 13.12% | CAGR (5y): -7.79%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate