DCF Calculator

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

ECB Bancorp, Inc. (ECBK)

Financial Services | Banks - Regional

Today's Price

$21.55

Today's Fair Value

$33.37 +54.85%

Margin of Safety

+35.42%

Projected Value (5Y)

$53.74 +149.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.25% | CAGR (5y): 20.16%

Diluted Shares Growth Rate

Regression: -8.4% | CAGR (5y): -7.43%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.75x)

Discount Rate