DCF Calculator

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

First Internet Bancorp - Fixed- (INBKZ)

Financial Services | Banks - Regional

Today's Price

$25.43

Today's Fair Value

$14.40 -43.37%

Margin of Safety

-76.60%

Projected Value (5Y)

$23.19 -8.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.56% | CAGR (5y): -0.88%

Diluted Shares Growth Rate

Regression: 5.57% | CAGR (5y): -2.37%

Dividend Growth Rate

Regression: 45.77% | CAGR (5y): 6.34%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.58x)

Discount Rate