DCF Calculator

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

Atlantic Union Bankshares Corporation (AUB)

Financial Services | Banks - Regional

Today's Price

$39.27

Today's Fair Value

$42930.95 +109222.51%

Margin of Safety

+99.91%

Projected Value (5Y)

$69140.72 +175964.99%

Dividends Paid (5Y)

$9.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 23.73% | CAGR (5y): 351.04%

Diluted Shares Growth Rate

Regression: 9.39% | CAGR (5y): 10.36%

Dividend Growth Rate

Regression: 9.39% | CAGR (5y): 6.9%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate