DCF Calculator

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

Rhinebeck Bancorp, Inc. (RBKB)

Financial Services | Banks - Regional

Today's Price

$13.03

Today's Fair Value

$4.94 -62.09%

Margin of Safety

-163.77%

Projected Value (5Y)

$7.95 -38.99%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.43% | CAGR (5y): 2.75%

Diluted Shares Growth Rate

Regression: 13.04% | CAGR (5y): 0.41%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.9x)

Discount Rate