DCF Calculator

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

Associated Banc-Corp (ASB-PE)

Financial Services | Banks - Regional

Today's Price

$17.71

Today's Fair Value

$20.68 +16.77%

Margin of Safety

+14.36%

Projected Value (5Y)

$33.30 +88.03%

Dividends Paid (5Y)

$7.56

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.8% | CAGR (5y): 6.5%

Diluted Shares Growth Rate

Regression: 0.21% | CAGR (5y): 1.63%

Dividend Growth Rate

Regression: 2.23% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.73x)

Discount Rate