DCF Calculator

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

Seacoast Banking Corporation of Florida (SBCF)

Financial Services | Banks - Regional

Today's Price

$33.29

Today's Fair Value

$33.02 -0.81%

Margin of Safety

-0.82%

Projected Value (5Y)

$53.18 +59.75%

Dividends Paid (5Y)

$6.15

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.69% | CAGR (5y): 21.04%

Diluted Shares Growth Rate

Regression: 10.44% | CAGR (5y): 11.25%

Dividend Growth Rate

Regression: 18.49% | CAGR (5y): 23.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.08x)

Discount Rate