DCF Calculator

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

First Financial Bankshares, Inc. (FFIN)

Financial Services | Banks - Regional

Today's Price

$30.59

Today's Fair Value

$154.27 +404.32%

Margin of Safety

+80.17%

Projected Value (5Y)

$248.46 +712.23%

Dividends Paid (5Y)

$5.07

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.64% | CAGR (5y): 25.35%

Diluted Shares Growth Rate

Regression: 1.08% | CAGR (5y): 0.13%

Dividend Growth Rate

Regression: 9.82% | CAGR (5y): 7.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.07x)

Discount Rate