DCF Calculator

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

First Community Corporation (FCCO)

Financial Services | Banks - Regional

Today's Price

$32.61

Today's Fair Value

$133.68 +309.94%

Margin of Safety

+75.61%

Projected Value (5Y)

$215.30 +560.23%

Dividends Paid (5Y)

$3.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.78% | CAGR (5y): 36.13%

Diluted Shares Growth Rate

Regression: 1.35% | CAGR (5y): 0.8%

Dividend Growth Rate

Regression: 8.81% | CAGR (5y): 6.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.2x)

Discount Rate