DCF Calculator

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

Trustmark Corporation (TRMK)

Financial Services | Banks - Regional

Today's Price

$46.44

Today's Fair Value

$34.40 -25.93%

Margin of Safety

-35.00%

Projected Value (5Y)

$55.40 +19.29%

Dividends Paid (5Y)

$5.06

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.74% | CAGR (5y): 3.79%

Diluted Shares Growth Rate

Regression: -1.34% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: 0.25% | CAGR (5y): 1.48%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.12x)

Discount Rate