DCF Calculator

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

Northeast Bank (NBN)

Financial Services | Banks - Regional

Today's Price

$132.50

Today's Fair Value

$131.36 -0.86%

Margin of Safety

-0.87%

Projected Value (5Y)

$211.56 +59.67%

Dividends Paid (5Y)

$0.14

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.77% | CAGR (5y): 21.03%

Diluted Shares Growth Rate

Regression: -1.97% | CAGR (5y): 0.19%

Dividend Growth Rate

Regression: -12.8% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.26x)

Discount Rate