DCF Calculator

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

Nicolet Bankshares, Inc. (NIC)

Financial Services | Banks - Regional

Today's Price

$175.32

Today's Fair Value

$207.17 +18.17%

Margin of Safety

+15.37%

Projected Value (5Y)

$333.65 +90.31%

Dividends Paid (5Y)

$11.88

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 25% | CAGR (5y): 25.08%

Diluted Shares Growth Rate

Regression: 10.8% | CAGR (5y): 7.88%

Dividend Growth Rate

Regression: 37.32% | CAGR (5y): 39.59%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.2x)

Discount Rate