DCF Calculator

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

Equity Bancshares, Inc. (EQBK)

Financial Services | Banks - Regional

Today's Price

$49.11

Today's Fair Value

$40.21 -18.12%

Margin of Safety

-22.13%

Projected Value (5Y)

$64.76 +31.87%

Dividends Paid (5Y)

$6.64

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.1% | CAGR (5y): 14.32%

Diluted Shares Growth Rate

Regression: 7.9% | CAGR (5y): 4.92%

Dividend Growth Rate

Regression: 47.58% | CAGR (5y): 56.87%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.14x)

Discount Rate