DCF Calculator

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

Western New England Bancorp, Inc. (WNEB)

Financial Services | Banks - Regional

Today's Price

$13.82

Today's Fair Value

$8.62 -37.63%

Margin of Safety

-60.32%

Projected Value (5Y)

$13.89 +0.51%

Dividends Paid (5Y)

$1.53

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.42% | CAGR (5y): 2.11%

Diluted Shares Growth Rate

Regression: -0.64% | CAGR (5y): -4.21%

Dividend Growth Rate

Regression: 0.49% | CAGR (5y): 6.96%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.84x)

Discount Rate