DCF Calculator

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

WaFd, Inc. (WAFD)

Financial Services | Banks - Regional

Today's Price

$32.29

Today's Fair Value

$30.80 -4.61%

Margin of Safety

-4.84%

Projected Value (5Y)

$49.61 +53.64%

Dividends Paid (5Y)

$6.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.45% | CAGR (5y): 6.36%

Diluted Shares Growth Rate

Regression: -2.97% | CAGR (5y): 0.9%

Dividend Growth Rate

Regression: 9.32% | CAGR (5y): 3.48%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.85x)

Discount Rate