DCF Calculator

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

First Bancorp (FBNC)

Financial Services | Banks - Regional

Today's Price

$64.91

Today's Fair Value

$46.04 -29.07%

Margin of Safety

-40.99%

Projected Value (5Y)

$74.15 +14.24%

Dividends Paid (5Y)

$5.67

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.44% | CAGR (5y): 12.99%

Diluted Shares Growth Rate

Regression: 7.81% | CAGR (5y): 7.36%

Dividend Growth Rate

Regression: 10.71% | CAGR (5y): 4.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.24x)

Discount Rate