DCF Calculator

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

First Busey Corporation (BUSE)

Financial Services | Banks - Regional

Today's Price

$28.81

Today's Fair Value

$22.38 -22.32%

Margin of Safety

-28.73%

Projected Value (5Y)

$36.04 +25.1%

Dividends Paid (5Y)

$5.72

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.13% | CAGR (5y): 11.09%

Diluted Shares Growth Rate

Regression: 8.15% | CAGR (5y): 10.2%

Dividend Growth Rate

Regression: 5.28% | CAGR (5y): 2.48%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate