DCF Calculator

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

Third Coast Bancshares, Inc. (TCBX)

Financial Services | Banks - Regional

Today's Price

$44.05

Today's Fair Value

$35.85 -18.62%

Margin of Safety

-22.87%

Projected Value (5Y)

$57.74 +31.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.98% | CAGR (5y): 37.21%

Diluted Shares Growth Rate

Regression: 20.47% | CAGR (5y): 20.87%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.8x)

Discount Rate