DCF Calculator

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

Enterprise Financial Services Corp (EFSC)

Financial Services | Banks - Regional

Today's Price

$62.44

Today's Fair Value

$50.52 -19.09%

Margin of Safety

-23.59%

Projected Value (5Y)

$81.37 +30.32%

Dividends Paid (5Y)

$9.38

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.42% | CAGR (5y): 5.89%

Diluted Shares Growth Rate

Regression: 7.7% | CAGR (5y): 6.67%

Dividend Growth Rate

Regression: 15.87% | CAGR (5y): 12.92%

Exit Price Multiple

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

Discount Rate