DCF Calculator

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

Avidia Bancorp, Inc. (AVBC)

Financial Services | Banks - Regional

Today's Price

$23.57

Today's Fair Value

$39.11 +65.93%

Margin of Safety

+39.73%

Projected Value (5Y)

$62.98 +167.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 48.79% | CAGR (5y): 32.65%

Diluted Shares Growth Rate

Regression: -1.14% | CAGR (5y): -1.59%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.97x)

Discount Rate