DCF Calculator

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

Texas Capital Bancshares, Inc. (TCBI)

Financial Services | Banks - Regional

Today's Price

$95.47

Today's Fair Value

$65.28 -31.62%

Margin of Safety

-46.25%

Projected Value (5Y)

$105.14 +10.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.61% | CAGR (5y): 3.21%

Diluted Shares Growth Rate

Regression: -0.13% | CAGR (5y): -2.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1x)

Discount Rate