DCF Calculator

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

Stifel Financial Corp. (SF-PC)

Financial Services | Financial - Capital Markets

Today's Price

$19.52

Today's Fair Value

$22.45 +15.01%

Margin of Safety

+13.05%

Projected Value (5Y)

$36.16 +85.25%

Dividends Paid (5Y)

$8.98

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: 13.22% | CAGR (5y): -0.02%

Exit Price Multiple

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

Discount Rate