DCF Calculator

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

MVB Financial Corp. (MVBF)

Financial Services | Banks - Regional

Today's Price

$26.30

Today's Fair Value

$23.68 -9.96%

Margin of Safety

-11.06%

Projected Value (5Y)

$38.14 +45.02%

Dividends Paid (5Y)

$4.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.89% | CAGR (5y): 6.67%

Diluted Shares Growth Rate

Regression: 3.87% | CAGR (5y): 1.63%

Dividend Growth Rate

Regression: 22.8% | CAGR (5y): 8.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate