DCF Calculator

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

Stifel Financial Corp. (SF-PD)

Financial Services | Financial - Capital Markets

Today's Price

$14.15

Today's Fair Value

$18.38 +29.89%

Margin of Safety

+23.01%

Projected Value (5Y)

$29.60 +109.19%

Dividends Paid (5Y)

$9.78

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: 32% | CAGR (5y): 46.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.35x)

Discount Rate