DCF Calculator

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

Simmons First National Corporation (SFNC)

Financial Services | Banks - Regional

Today's Price

$22.65

Today's Fair Value

$11.38 -49.76%

Margin of Safety

-99.03%

Projected Value (5Y)

$18.32 -19.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.89% | CAGR (5y): 2.75%

Diluted Shares Growth Rate

Regression: 7.9% | CAGR (5y): 4.1%

Dividend Growth Rate

Regression: 6.42% | CAGR (5y): 3.91%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.77x)

Discount Rate