DCF Calculator

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

Virginia National Bankshares Corporation (VABK)

Financial Services | Banks - Regional

Today's Price

$48.22

Today's Fair Value

$26.38 -45.29%

Margin of Safety

-82.79%

Projected Value (5Y)

$42.48 -11.9%

Dividends Paid (5Y)

$9.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.41% | CAGR (5y): 4.18%

Diluted Shares Growth Rate

Regression: 9.85% | CAGR (5y): 14.87%

Dividend Growth Rate

Regression: 22.41% | CAGR (5y): -0.81%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.22x)

Discount Rate