DCF Calculator

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

FB Financial Corporation (FBK)

Financial Services | Banks - Regional

Today's Price

$53.57

Today's Fair Value

$43.61 -18.59%

Margin of Safety

-22.84%

Projected Value (5Y)

$70.24 +31.12%

Dividends Paid (5Y)

$6.02

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.72% | CAGR (5y): 6.76%

Diluted Shares Growth Rate

Regression: 9.8% | CAGR (5y): 6.85%

Dividend Growth Rate

Regression: 18.94% | CAGR (5y): 14.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.4x)

Discount Rate