DCF Calculator

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

Winchester Bancorp, Inc. Common Stock (WSBK)

Financial Services | Banks - Regional

Today's Price

$12.89

Today's Fair Value

$26.60 +106.36%

Margin of Safety

+51.54%

Projected Value (5Y)

$42.84 +232.35%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.15% | CAGR (5y): 22.52%

Diluted Shares Growth Rate

Regression: -1.75% | CAGR (5y): -1.7%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate