DCF Calculator

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

First Northern Community Bancorp (FNRN)

Financial Services | Banks - Regional

Today's Price

$17.34

Today's Fair Value

$9.67 -44.23%

Margin of Safety

-79.32%

Projected Value (5Y)

$15.57 -10.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.77% | CAGR (5y): 7.32%

Diluted Shares Growth Rate

Regression: 0.88% | CAGR (5y): -0.41%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate