DCF Calculator

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

John Marshall Bancorp, Inc. (JMSB)

Financial Services | Banks - Regional

Today's Price

$23.13

Today's Fair Value

$18.30 -20.88%

Margin of Safety

-26.39%

Projected Value (5Y)

$29.48 +27.45%

Dividends Paid (5Y)

$5.07

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.35% | CAGR (5y): 3.01%

Diluted Shares Growth Rate

Regression: 1.07% | CAGR (5y): 0.77%

Dividend Growth Rate

Regression: 27.63% | CAGR (5y): 30.5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate