DCF Calculator

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

Red River Bancshares, Inc. (RRBI)

Financial Services | Banks - Regional

Today's Price

$101.61

Today's Fair Value

$68.49 -32.6%

Margin of Safety

-48.36%

Projected Value (5Y)

$110.30 +8.55%

Dividends Paid (5Y)

$7.86

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.26% | CAGR (5y): 5.59%

Diluted Shares Growth Rate

Regression: -0.63% | CAGR (5y): -1.81%

Dividend Growth Rate

Regression: 24.8% | CAGR (5y): 27.23%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.28x)

Discount Rate