DCF Calculator

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

Coastal Financial Corporation (CCB)

Financial Services | Banks - Regional

Today's Price

$43.43

Today's Fair Value

$110.75 +155.01%

Margin of Safety

+60.79%

Projected Value (5Y)

$178.36 +310.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.01% | CAGR (5y): 24.3%

Diluted Shares Growth Rate

Regression: 3.51% | CAGR (5y): 4.82%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.39x)

Discount Rate