DCF Calculator

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

OFG Bancorp (OFG)

Financial Services | Banks - Regional

Today's Price

$50.01

Today's Fair Value

$41.93 -16.16%

Margin of Safety

-19.27%

Projected Value (5Y)

$67.53 +35.03%

Dividends Paid (5Y)

$11.09

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.77% | CAGR (5y): 4.87%

Diluted Shares Growth Rate

Regression: -0.99% | CAGR (5y): -1.68%

Dividend Growth Rate

Regression: 12.9% | CAGR (5y): 30.99%

Exit Price Multiple

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

Discount Rate