DCF Calculator

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

Southside Bancshares, Inc. (SBSI)

Financial Services | Banks - Regional

Today's Price

$34.68

Today's Fair Value

$27.10 -21.86%

Margin of Safety

-27.97%

Projected Value (5Y)

$43.64 +25.84%

Dividends Paid (5Y)

$7.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.29% | CAGR (5y): -0.81%

Diluted Shares Growth Rate

Regression: 0.72% | CAGR (5y): -1.91%

Dividend Growth Rate

Regression: 4.07% | CAGR (5y): 1.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.18x)

Discount Rate