DCF Calculator

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

Prosperity Bancshares, Inc. (PB)

Financial Services | Banks - Regional

Today's Price

$71.98

Today's Fair Value

$66.12 -8.14%

Margin of Safety

-8.86%

Projected Value (5Y)

$106.48 +47.93%

Dividends Paid (5Y)

$14.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.54% | CAGR (5y): 8.99%

Diluted Shares Growth Rate

Regression: 4.07% | CAGR (5y): 0.31%

Dividend Growth Rate

Regression: 8.81% | CAGR (5y): 4.13%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.89x)

Discount Rate