DCF Calculator

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

Peoples Financial Services Corp. (PFIS)

Financial Services | Banks - Regional

Today's Price

$70.32

Today's Fair Value

$46.23 -34.26%

Margin of Safety

-52.11%

Projected Value (5Y)

$74.46 +5.89%

Dividends Paid (5Y)

$15.45

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.58% | CAGR (5y): 10.06%

Diluted Shares Growth Rate

Regression: 1.73% | CAGR (5y): 6.54%

Dividend Growth Rate

Regression: 7.06% | CAGR (5y): 10.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate