DCF Calculator

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

The Bancorp, Inc. (TBBK)

Financial Services | Banks - Regional

Today's Price

$50.28

Today's Fair Value

$37.96 -24.5%

Margin of Safety

-32.46%

Projected Value (5Y)

$61.14 +21.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.09% | CAGR (5y): 2.64%

Diluted Shares Growth Rate

Regression: 1.36% | CAGR (5y): -4.49%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.78x)

Discount Rate