DCF Calculator

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

First Horizon Corporation (FHN)

Financial Services | Banks - Regional

Today's Price

$23.68

Today's Fair Value

$14.84 -37.33%

Margin of Safety

-59.57%

Projected Value (5Y)

$23.90 +0.93%

Dividends Paid (5Y)

$4.08

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.54% | CAGR (5y): 1.35%

Diluted Shares Growth Rate

Regression: 10.73% | CAGR (5y): 2.72%

Dividend Growth Rate

Regression: 15.76% | CAGR (5y): 1.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.17x)

Discount Rate