DCF Calculator

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

SR Bancorp, Inc. Common stock (SRBK)

Financial Services | Banks - Regional

Today's Price

$19.72

Today's Fair Value

$19.50 -1.12%

Margin of Safety

-1.13%

Projected Value (5Y)

$31.40 +59.23%

Dividends Paid (5Y)

$1.83

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.16% | CAGR (5y): 11.35%

Diluted Shares Growth Rate

Regression: -5.34% | CAGR (5y): -4.81%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 110%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.53x)

Discount Rate