DCF Calculator

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

Northeast Community Bancorp, Inc. (NECB)

Financial Services | Banks - Regional

Today's Price

$27.10

Today's Fair Value

$31.26 +15.35%

Margin of Safety

+13.31%

Projected Value (5Y)

$50.35 +85.79%

Dividends Paid (5Y)

$7.42

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.83% | CAGR (5y): 17.64%

Diluted Shares Growth Rate

Regression: 2.18% | CAGR (5y): -3.29%

Dividend Growth Rate

Regression: 18.89% | CAGR (5y): 46.22%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate