DCF Calculator

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

First Horizon Corporation (FHN-PE)

Financial Services | Banks - Regional

Today's Price

$21.16

Today's Fair Value

$20.52 -3.02%

Margin of Safety

-3.12%

Projected Value (5Y)

$33.04 +56.14%

Dividends Paid (5Y)

$9.32

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: 11.6% | CAGR (5y): -0.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.4x)

Discount Rate