DCF Calculator

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

Cathay General Bancorp (CATY)

Financial Services | Banks - Regional

Today's Price

$66.11

Today's Fair Value

$52.32 -20.86%

Margin of Safety

-26.36%

Projected Value (5Y)

$84.26 +27.45%

Dividends Paid (5Y)

$10.35

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.41% | CAGR (5y): 4.41%

Diluted Shares Growth Rate

Regression: -1.63% | CAGR (5y): -3.15%

Dividend Growth Rate

Regression: 25.09% | CAGR (5y): 3.6%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.17x)

Discount Rate