DCF Calculator

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

Northrim BanCorp, Inc. (NRIM)

Financial Services | Banks - Regional

Today's Price

$23.57

Today's Fair Value

$23.96 +1.65%

Margin of Safety

+1.63%

Projected Value (5Y)

$38.58 +63.68%

Dividends Paid (5Y)

$4.37

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.22% | CAGR (5y): 7.99%

Diluted Shares Growth Rate

Regression: -2.7% | CAGR (5y): -2.61%

Dividend Growth Rate

Regression: 12.99% | CAGR (5y): 12.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.38x)

Discount Rate