DCF Calculator

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

Medallion Financial Corp. (MFIN)

Financial Services | Financial - Credit Services

Today's Price

$9.90

Today's Fair Value

$11.63 +17.47%

Margin of Safety

+14.88%

Projected Value (5Y)

$18.73 +89.19%

Dividends Paid (5Y)

$3.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.14% | CAGR (5y): 10.23%

Diluted Shares Growth Rate

Regression: -0.21% | CAGR (5y): -0.16%

Dividend Growth Rate

Regression: -5.92% | CAGR (5y): 21.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.46x)

Discount Rate