DCF Calculator

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

First Business Financial Services, Inc. (FBIZ)

Financial Services | Banks - Regional

Today's Price

$77.42

Today's Fair Value

$65.63 -15.23%

Margin of Safety

-17.96%

Projected Value (5Y)

$105.70 +36.53%

Dividends Paid (5Y)

$8.93

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.35% | CAGR (5y): 12.42%

Diluted Shares Growth Rate

Regression: -0.66% | CAGR (5y): -0.54%

Dividend Growth Rate

Regression: 13.21% | CAGR (5y): 13.19%

Exit Price Multiple

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

Discount Rate