DCF Calculator

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

First Interstate BancSystem, Inc. (FIBK)

Financial Services | Banks - Regional

Today's Price

$37.65

Today's Fair Value

$29.05 -22.84%

Margin of Safety

-29.60%

Projected Value (5Y)

$46.78 +24.25%

Dividends Paid (5Y)

$11.22

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.01% | CAGR (5y): 9.71%

Diluted Shares Growth Rate

Regression: 10.1% | CAGR (5y): 10.04%

Dividend Growth Rate

Regression: 11.5% | CAGR (5y): 3.15%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate