DCF Calculator

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

Origin Bancorp, Inc. (OBK)

Financial Services | Banks - Regional

Today's Price

$53.64

Today's Fair Value

$40.69 -24.14%

Margin of Safety

-31.83%

Projected Value (5Y)

$65.53 +22.17%

Dividends Paid (5Y)

$6.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.81% | CAGR (5y): 13.22%

Diluted Shares Growth Rate

Regression: 4.69% | CAGR (5y): 5.73%

Dividend Growth Rate

Regression: 27.81% | CAGR (5y): 11.7%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate