DCF Calculator

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

NSTS Bancorp, Inc. (NSTS)

Financial Services | Banks - Regional

Today's Price

$14.10

Today's Fair Value

$11.97 -15.11%

Margin of Safety

-17.79%

Projected Value (5Y)

$19.27 +36.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.58% | CAGR (5y): 11.79%

Diluted Shares Growth Rate

Regression: -1.99% | CAGR (5y): -1.97%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.66x)

Discount Rate