DCF Calculator

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

USCB Financial Holdings, Inc. (USCB)

Financial Services | Banks - Regional

Today's Price

$23.08

Today's Fair Value

$12.26 -46.88%

Margin of Safety

-88.25%

Projected Value (5Y)

$19.74 -14.47%

Dividends Paid (5Y)

$4.11

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.9% | CAGR (5y): 5.54%

Diluted Shares Growth Rate

Regression: 6.85% | CAGR (5y): -1.09%

Dividend Growth Rate

Regression: 77.01% | CAGR (5y): 77.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.4x)

Discount Rate