DCF Calculator

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

Pinnacle Financial Partners, Inc. (PNFP)

Financial Services | Banks - Regional

Today's Price

$101.66

Today's Fair Value

$132.93 +30.76%

Margin of Safety

+23.52%

Projected Value (5Y)

$214.08 +110.58%

Dividends Paid (5Y)

$12.37

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.8% | CAGR (5y): 22.98%

Diluted Shares Growth Rate

Regression: 5.93% | CAGR (5y): 0.55%

Dividend Growth Rate

Regression: 10.26% | CAGR (5y): 19.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.06x)

Discount Rate