DCF Calculator

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

Banner Corporation (BANR)

Financial Services | Banks - Regional

Today's Price

$70.85

Today's Fair Value

$61.74 -12.86%

Margin of Safety

-14.76%

Projected Value (5Y)

$99.43 +40.34%

Dividends Paid (5Y)

$13.41

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.98% | CAGR (5y): 5.06%

Diluted Shares Growth Rate

Regression: 1.97% | CAGR (5y): -0.64%

Dividend Growth Rate

Regression: 18.65% | CAGR (5y): 4.46%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate