DCF Calculator

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

Metropolitan Bank Holding Corp. (MCB)

Financial Services | Banks - Regional

Today's Price

$89.27

Today's Fair Value

$100.45 +12.52%

Margin of Safety

+11.13%

Projected Value (5Y)

$161.77 +81.21%

Dividends Paid (5Y)

$8.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 22.98% | CAGR (5y): 21.62%

Diluted Shares Growth Rate

Regression: 8.85% | CAGR (5y): 5.04%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 533.33%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate