DCF Calculator

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

SB Financial Group, Inc. (SBFG)

Financial Services | Banks - Regional

Today's Price

$29.88

Today's Fair Value

$18.57 -37.85%

Margin of Safety

-60.90%

Projected Value (5Y)

$29.91 +0.1%

Dividends Paid (5Y)

$4.14

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.66% | CAGR (5y): 0.38%

Diluted Shares Growth Rate

Regression: -0.51% | CAGR (5y): -4.44%

Dividend Growth Rate

Regression: 14.68% | CAGR (5y): 8.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.94x)

Discount Rate