DCF Calculator

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

Regions Financial Corporation (RF-PE)

Financial Services | Banks - Regional

Today's Price

$14.71

Today's Fair Value

$18.12 +23.18%

Margin of Safety

+18.82%

Projected Value (5Y)

$29.19 +98.44%

Dividends Paid (5Y)

$7.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.94% | CAGR (5y): -0.72%

Diluted Shares Growth Rate

Regression: -3.95% | CAGR (5y): -1.77%

Dividend Growth Rate

Regression: 17.79% | CAGR (5y): 5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.95x)

Discount Rate