DCF Calculator

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

National Bankshares, Inc. (NKSH)

Financial Services | Banks - Regional

Today's Price

$39.41

Today's Fair Value

$25.05 -36.44%

Margin of Safety

-57.33%

Projected Value (5Y)

$40.34 +2.36%

Dividends Paid (5Y)

$8.17

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.44% | CAGR (5y): -1.57%

Diluted Shares Growth Rate

Regression: -1.61% | CAGR (5y): -0.37%

Dividend Growth Rate

Regression: 3.79% | CAGR (5y): 1.5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.23x)

Discount Rate