DCF Calculator

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

Eagle Financial Services, Inc. (EFSI)

Financial Services | Banks - Regional

Today's Price

$45.34

Today's Fair Value

$29.37 -35.22%

Margin of Safety

-54.38%

Projected Value (5Y)

$47.30 +4.32%

Dividends Paid (5Y)

$7.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.46% | CAGR (5y): 12.2%

Diluted Shares Growth Rate

Regression: 2.05% | CAGR (5y): 9.45%

Dividend Growth Rate

Regression: 4.68% | CAGR (5y): 8.62%

Exit Price Multiple

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

Discount Rate