DCF Calculator

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

Cullen/Frost Bankers, Inc. (CFR-PB)

Financial Services | Banks - Regional

Today's Price

$15.35

Today's Fair Value

$16.47 +7.3%

Margin of Safety

+6.80%

Projected Value (5Y)

$26.53 +72.83%

Dividends Paid (5Y)

$6.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.04% | CAGR (5y): -1.89%

Diluted Shares Growth Rate

Regression: 0.11% | CAGR (5y): 0.35%

Dividend Growth Rate

Regression: 2.88% | CAGR (5y): 3.95%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.32x)

Discount Rate