DCF Calculator

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

Southern First Bancshares, Inc. (SFST)

Financial Services | Banks - Regional

Today's Price

$61.23

Today's Fair Value

$54.00 -11.81%

Margin of Safety

-13.39%

Projected Value (5Y)

$86.97 +42.04%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.59% | CAGR (5y): 12.43%

Diluted Shares Growth Rate

Regression: 2% | CAGR (5y): 0.67%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.05x)

Discount Rate