DCF Calculator

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

Stifel Financial Corp. (SF-PB)

Financial Services | Financial - Capital Markets

Today's Price

$21.08

Today's Fair Value

$22.05 +4.6%

Margin of Safety

+4.40%

Projected Value (5Y)

$35.51 +68.45%

Dividends Paid (5Y)

$8.32

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.67% | CAGR (5y): 5.92%

Diluted Shares Growth Rate

Regression: -0.72% | CAGR (5y): -0.75%

Dividend Growth Rate

Regression: 5.3% | CAGR (5y): -0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.48x)

Discount Rate