DCF Calculator

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

Union Bankshares, Inc. (UNB)

Financial Services | Banks - Regional

Today's Price

$23.64

Today's Fair Value

$1076.56 +4453.98%

Margin of Safety

+97.80%

Projected Value (5Y)

$1733.81 +7234.22%

Dividends Paid (5Y)

$7.66

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.93% | CAGR (5y): 80%

Diluted Shares Growth Rate

Regression: 0.26% | CAGR (5y): 0.35%

Dividend Growth Rate

Regression: 3.09% | CAGR (5y): 1.91%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.77x)

Discount Rate