DCF Calculator

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

Orange County Bancorp, Inc. (OBT)

Financial Services | Banks - Regional

Today's Price

$40.23

Today's Fair Value

$24.57 -38.93%

Margin of Safety

-63.74%

Projected Value (5Y)

$39.57 -1.64%

Dividends Paid (5Y)

$4.35

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.55% | CAGR (5y): 11.33%

Diluted Shares Growth Rate

Regression: 11.44% | CAGR (5y): 6.76%

Dividend Growth Rate

Regression: 3.34% | CAGR (5y): 12.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.56x)

Discount Rate