DCF Calculator

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

1st Source Corporation (SRCE)

Financial Services | Banks - Regional

Today's Price

$87.47

Today's Fair Value

$69.86 -20.13%

Margin of Safety

-25.21%

Projected Value (5Y)

$112.51 +28.63%

Dividends Paid (5Y)

$10.08

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.97% | CAGR (5y): 7.14%

Diluted Shares Growth Rate

Regression: -0.77% | CAGR (5y): -0.91%

Dividend Growth Rate

Regression: 7.83% | CAGR (5y): 7.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.25x)

Discount Rate