DCF Calculator

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

M&T Bank Corporation (MTB)

Financial Services | Banks - Regional

Today's Price

$220.72

Today's Fair Value

$184.87 -16.24%

Margin of Safety

-19.39%

Projected Value (5Y)

$297.73 +34.89%

Dividends Paid (5Y)

$35.10

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.66% | CAGR (5y): 9.94%

Diluted Shares Growth Rate

Regression: 1.34% | CAGR (5y): 3.99%

Dividend Growth Rate

Regression: 6.56% | CAGR (5y): 6.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.08x)

Discount Rate