DCF Calculator

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

South Plains Financial, Inc. (SPFI)

Financial Services | Banks - Regional

Today's Price

$44.60

Today's Fair Value

$46.09 +3.34%

Margin of Safety

+3.23%

Projected Value (5Y)

$74.23 +66.43%

Dividends Paid (5Y)

$5.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.86% | CAGR (5y): 9.35%

Diluted Shares Growth Rate

Regression: -0.89% | CAGR (5y): -1.23%

Dividend Growth Rate

Regression: 40.71% | CAGR (5y): 14.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate