DCF Calculator

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

Beacon Financial Corp. (BBT)

Financial Services | Banks - Regional

Today's Price

$31.61

Today's Fair Value

$123.99 +292.25%

Margin of Safety

+74.51%

Projected Value (5Y)

$199.69 +531.73%

Dividends Paid (5Y)

$8.75

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 50.19% | CAGR (5y): 39.31%

Diluted Shares Growth Rate

Regression: -3.31% | CAGR (5y): -2.69%

Dividend Growth Rate

Regression: 4.09% | CAGR (5y): 21.86%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.82x)

Discount Rate