DCF Calculator

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

Northpointe Bancshares, Inc. (NPB)

Financial Services | Banks - Regional

Today's Price

$16.16

Today's Fair Value

$10.06 -37.75%

Margin of Safety

-60.64%

Projected Value (5Y)

$16.20 +0.25%

Dividends Paid (5Y)

$0.87

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -19.21% | CAGR (5y): -35.44%

Diluted Shares Growth Rate

Regression: -15.51% | CAGR (5y): -13.1%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 100%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.43x)

Discount Rate