DCF Calculator

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

Southern Missouri Bancorp, Inc. (SMBC)

Financial Services | Banks - Regional

Today's Price

$72.11

Today's Fair Value

$74.78 +3.7%

Margin of Safety

+3.57%

Projected Value (5Y)

$120.43 +67.01%

Dividends Paid (5Y)

$6.44

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.12% | CAGR (5y): 15.43%

Diluted Shares Growth Rate

Regression: 4.32% | CAGR (5y): 4.3%

Dividend Growth Rate

Regression: 10.77% | CAGR (5y): 8.77%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.24x)

Discount Rate