DCF Calculator

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

Patriot National Bancorp, Inc. (PNBK)

Financial Services | Banks - Regional

Today's Price

$0.97

Today's Fair Value

$0.19 -80.41%

Margin of Safety

-410.53%

Projected Value (5Y)

$0.30 -69.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.03% | CAGR (5y): 6.19%

Diluted Shares Growth Rate

Regression: 14.67% | CAGR (5y): 81.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.75x)

Discount Rate