DCF Calculator

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

First Financial Bancorp. (FFBC)

Financial Services | Banks - Regional

Today's Price

$32.35

Today's Fair Value

$23.17 -28.38%

Margin of Safety

-39.62%

Projected Value (5Y)

$37.32 +15.36%

Dividends Paid (5Y)

$5.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.1% | CAGR (5y): 5.2%

Diluted Shares Growth Rate

Regression: 4.9% | CAGR (5y): -0.48%

Dividend Growth Rate

Regression: 1.48% | CAGR (5y): 1.88%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.98x)

Discount Rate