DCF Calculator

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

Private Bancorp of America, Inc. (PBAM)

Financial Services | Banks - Regional

Today's Price

$85.34

Today's Fair Value

$68.08 -20.22%

Margin of Safety

-25.35%

Projected Value (5Y)

$109.65 +28.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.27% | CAGR (5y): 19.03%

Diluted Shares Growth Rate

Regression: 3.51% | CAGR (5y): 1.06%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate