DCF Calculator

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

NewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B (NEWTP)

Financial Services | Banks - Regional

Today's Price

$24.03

Today's Fair Value

$24.22 +0.79%

Margin of Safety

+0.78%

Projected Value (5Y)

$39.01 +62.34%

Dividends Paid (5Y)

$18.52

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.07% | CAGR (5y): 2.7%

Diluted Shares Growth Rate

Regression: 7.77% | CAGR (5y): 3.93%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 797.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.83x)

Discount Rate