DCF Calculator

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

QCR Holdings, Inc. (QCRH)

Financial Services | Banks - Regional

Today's Price

$99.57

Today's Fair Value

$90.18 -9.43%

Margin of Safety

-10.41%

Projected Value (5Y)

$145.23 +45.86%

Dividends Paid (5Y)

$2.67

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.14% | CAGR (5y): 12.76%

Diluted Shares Growth Rate

Regression: 4.01% | CAGR (5y): 0.99%

Dividend Growth Rate

Regression: 11.17% | CAGR (5y): 11.3%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.24x)

Discount Rate