DCF Calculator

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

First Citizens BancShares, Inc. (FCNCO)

Financial Services | Banks - Regional

Today's Price

$18.34

Today's Fair Value

$40427.99 +220336.15%

Margin of Safety

+99.95%

Projected Value (5Y)

$65109.68 +354914.61%

Dividends Paid (5Y)

$8.32

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: 6.14% | CAGR (5y): 7.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: n/a)

Discount Rate