DCF Calculator

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

South Plains Financial, Inc. (SPFI)

Financial Services | Banks - Regional

Today's Price

$44.08

Today's Fair Value

$45.94 +4.22%

Margin of Safety

+4.05%

Projected Value (5Y)

$73.98 +67.83%

Dividends Paid (5Y)

$5.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.56% | CAGR (5y): 9.81%

Diluted Shares Growth Rate

Regression: -0.89% | CAGR (5y): -1.23%

Dividend Growth Rate

Regression: 46.96% | CAGR (5y): 21.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.26x)

Discount Rate