DCF Calculator

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

Community Trust Bancorp, Inc. (CTBI)

Financial Services | Banks - Regional

Today's Price

$68.94

Today's Fair Value

$53.59 -22.27%

Margin of Safety

-28.64%

Projected Value (5Y)

$86.30 +25.18%

Dividends Paid (5Y)

$13.46

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.43% | CAGR (5y): 4.87%

Diluted Shares Growth Rate

Regression: 0.29% | CAGR (5y): 0.34%

Dividend Growth Rate

Regression: 4.87% | CAGR (5y): 8.14%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate