DCF Calculator

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

Columbia Banking System, Inc. (COLB)

Financial Services | Banks - Regional

Today's Price

$30.71

Today's Fair Value

$27.92 -9.08%

Margin of Safety

-9.99%

Projected Value (5Y)

$44.97 +46.43%

Dividends Paid (5Y)

$7.91

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.25% | CAGR (5y): 21.05%

Diluted Shares Growth Rate

Regression: 0.79% | CAGR (5y): 6.14%

Dividend Growth Rate

Regression: 4.53% | CAGR (5y): 0.83%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate