DCF Calculator

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

Metropolitan Bank Holding Corp. (MCB)

Financial Services | Banks - Regional

Today's Price

$95.47

Today's Fair Value

$78.70 -17.57%

Margin of Safety

-21.31%

Projected Value (5Y)

$126.74 +32.75%

Dividends Paid (5Y)

$10.48

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 22.71% | CAGR (5y): 12.42%

Diluted Shares Growth Rate

Regression: 8.85% | CAGR (5y): 5.04%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 300%

Exit Price Multiple

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

Discount Rate