DCF Calculator

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

Eagle Bancorp Montana, Inc. (EBMT)

Financial Services | Banks - Regional

Today's Price

$21.52

Today's Fair Value

$13.77 -36.01%

Margin of Safety

-56.28%

Projected Value (5Y)

$22.18 +3.07%

Dividends Paid (5Y)

$3.43

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.13% | CAGR (5y): 4.18%

Diluted Shares Growth Rate

Regression: 8.42% | CAGR (5y): 2.78%

Dividend Growth Rate

Regression: 7% | CAGR (5y): 6.8%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.76x)

Discount Rate