DCF Calculator

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

NB Bancorp, Inc. Common Stock (NBBK)

Financial Services | Banks - Regional

Today's Price

$22.74

Today's Fair Value

$39.83 +75.15%

Margin of Safety

+42.91%

Projected Value (5Y)

$64.14 +182.06%

Dividends Paid (5Y)

$2.45

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.55% | CAGR (5y): 29.15%

Diluted Shares Growth Rate

Regression: -1.53% | CAGR (5y): -0.91%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 300%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.95x)

Discount Rate