DCF Calculator

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

Axos Financial, Inc. (AX)

Financial Services | Banks - Regional

Today's Price

$95.97

Today's Fair Value

$127.05 +32.39%

Margin of Safety

+24.46%

Projected Value (5Y)

$204.61 +113.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.53% | CAGR (5y): 17.65%

Diluted Shares Growth Rate

Regression: -0.92% | CAGR (5y): -0.9%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.56x)

Discount Rate