DCF Calculator

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

First Merchants Corporation (FRME)

Financial Services | Banks - Regional

Today's Price

$41.68

Today's Fair Value

$54.75 +31.36%

Margin of Safety

+23.87%

Projected Value (5Y)

$88.17 +111.54%

Dividends Paid (5Y)

$37.21

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.32% | CAGR (5y): 7.13%

Diluted Shares Growth Rate

Regression: 4.34% | CAGR (5y): 1.26%

Dividend Growth Rate

Regression: 23.27% | CAGR (5y): 31.1%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate