DCF Calculator

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

Peoples Bancorp of North Carolina, Inc. (PEBK)

Financial Services | Banks - Regional

Today's Price

$43.57

Today's Fair Value

$24.71 -43.29%

Margin of Safety

-76.33%

Projected Value (5Y)

$39.79 -8.68%

Dividends Paid (5Y)

$5.19

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.51% | CAGR (5y): 2.1%

Diluted Shares Growth Rate

Regression: -0.34% | CAGR (5y): 3%

Dividend Growth Rate

Regression: 17.36% | CAGR (5y): 4.56%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.22x)

Discount Rate