DCF Calculator

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

First Citizens BancShares, Inc. (FCNCA)

Financial Services | Banks - Regional

Today's Price

$2374.67

Today's Fair Value

$3357.45 +41.39%

Margin of Safety

+29.27%

Projected Value (5Y)

$5407.21 +127.7%

Dividends Paid (5Y)

$73.37

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.11% | CAGR (5y): 36.31%

Diluted Shares Growth Rate

Regression: 1.68% | CAGR (5y): 4.21%

Dividend Growth Rate

Regression: 15.14% | CAGR (5y): 34.9%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.12x)

Discount Rate