DCF Calculator

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

Forbright, Inc. Class A Common Stock (FRBT)

Financial Services | Banks - Diversified

Today's Price

$18.65

Today's Fair Value

$35.14 +88.42%

Margin of Safety

+46.93%

Projected Value (5Y)

$56.60 +203.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 43.19% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate