DCF Calculator

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

Banc of California, Inc. (BANC-PF)

Financial Services | Banks - Regional

Today's Price

$25.21

Today's Fair Value

$31.92 +26.62%

Margin of Safety

+21.02%

Projected Value (5Y)

$51.41 +103.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.89% | CAGR (5y): 31.69%

Diluted Shares Growth Rate

Regression: 3.86% | CAGR (5y): 6.5%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 300.41%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.16x)

Discount Rate