DCF Calculator

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

Enterprise Financial Services Corp (EFSCP)

Financial Services | Banks - Regional

Today's Price

$15.66

Today's Fair Value

$20.32 +29.76%

Margin of Safety

+22.93%

Projected Value (5Y)

$32.72 +108.94%

Dividends Paid (5Y)

$6.96

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: 3.95% | CAGR (5y): 4.84%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.39x)

Discount Rate