DCF Calculator

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

Citizens Community Bancorp, Inc. (CZWI)

Financial Services | Banks - Regional

Today's Price

$24.07

Today's Fair Value

$13.42 -44.25%

Margin of Safety

-79.36%

Projected Value (5Y)

$21.62 -10.18%

Dividends Paid (5Y)

$5.64

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.82% | CAGR (5y): 2.83%

Diluted Shares Growth Rate

Regression: 7.09% | CAGR (5y): -2.75%

Dividend Growth Rate

Regression: 22.41% | CAGR (5y): 23.84%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.83x)

Discount Rate