DCF Calculator

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

F.N.B. Corporation (FNB)

Financial Services | Banks - Regional

Today's Price

$18.41

Today's Fair Value

$12.26 -33.41%

Margin of Safety

-50.16%

Projected Value (5Y)

$19.75 +7.28%

Dividends Paid (5Y)

$2.53

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.56% | CAGR (5y): 5.97%

Diluted Shares Growth Rate

Regression: 6.1% | CAGR (5y): 2.15%

Dividend Growth Rate

Regression: 0.1% | CAGR (5y): 0.82%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.83x)

Discount Rate