DCF Calculator

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

First Financial Corporation (THFF)

Financial Services | Banks - Regional

Today's Price

$75.94

Today's Fair Value

$52.62 -30.71%

Margin of Safety

-44.32%

Projected Value (5Y)

$84.74 +11.59%

Dividends Paid (5Y)

$13.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.81% | CAGR (5y): 2.81%

Diluted Shares Growth Rate

Regression: -0.56% | CAGR (5y): -2.88%

Dividend Growth Rate

Regression: 4.39% | CAGR (5y): 15.62%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate