DCF Calculator

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

Renasant Corporation (RNST)

Financial Services | Banks - Regional

Today's Price

$41.06

Today's Fair Value

$26.22 -36.14%

Margin of Safety

-56.60%

Projected Value (5Y)

$42.22 +2.83%

Dividends Paid (5Y)

$4.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.87% | CAGR (5y): 11.69%

Diluted Shares Growth Rate

Regression: 6.45% | CAGR (5y): 11%

Dividend Growth Rate

Regression: 2.67% | CAGR (5y): 1.33%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate