DCF Calculator

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

Landmark Bancorp, Inc. (LARK)

Financial Services | Banks - Regional

Today's Price

$32.50

Today's Fair Value

$22.61 -30.43%

Margin of Safety

-43.74%

Projected Value (5Y)

$36.41 +12.03%

Dividends Paid (5Y)

$4.60

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.45% | CAGR (5y): 3.42%

Diluted Shares Growth Rate

Regression: 0.36% | CAGR (5y): 1.15%

Dividend Growth Rate

Regression: 3.69% | CAGR (5y): 4.75%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate