DCF Calculator

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

Southside Bancshares, Inc. (SBSI)

Financial Services | Banks - Regional

Today's Price

$31.39

Today's Fair Value

$28.73 -8.47%

Margin of Safety

-9.26%

Projected Value (5Y)

$46.27 +47.4%

Dividends Paid (5Y)

$7.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.44% | CAGR (5y): -0.27%

Diluted Shares Growth Rate

Regression: 0.72% | CAGR (5y): -1.91%

Dividend Growth Rate

Regression: 4.05% | CAGR (5y): 1.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate