DCF Calculator

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

Metropolitan Bank & Trust Company (MTPOF)

Financial Services | Banks - Regional

Today's Price

$0.98

Today's Fair Value

$1.06 +8.16%

Margin of Safety

+7.55%

Projected Value (5Y)

$1.71 +74.49%

Dividends Paid (5Y)

$0.48

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.24% | CAGR (5y): 0.78%

Diluted Shares Growth Rate

Regression: 2.21% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: 15.12% | CAGR (5y): -0.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.78x)

Discount Rate