DCF Calculator

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

First National of Nebraska, Inc. (FINN)

Financial Services | Banks - Regional

Today's Price

$19000.00

Today's Fair Value

$15271.14 -19.63%

Margin of Safety

-24.42%

Projected Value (5Y)

$24594.33 +29.44%

Dividends Paid (5Y)

$2271.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.59% | CAGR (5y): 7.5%

Diluted Shares Growth Rate

Regression: -1.19% | CAGR (5y): 0.11%

Dividend Growth Rate

Regression: 9.65% | CAGR (5y): 11.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.14x)

Discount Rate