DCF Calculator

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

Seacoast Banking Corporation of Florida (SBCF)

Financial Services | Banks - Regional

Today's Price

$33.03

Today's Fair Value

$32.79 -0.73%

Margin of Safety

-0.73%

Projected Value (5Y)

$52.81 +59.88%

Dividends Paid (5Y)

$6.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.51% | CAGR (5y): 17.88%

Diluted Shares Growth Rate

Regression: 10.44% | CAGR (5y): 11.25%

Dividend Growth Rate

Regression: 19% | CAGR (5y): 23.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.07x)

Discount Rate