DCF Calculator

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

The Bancorp, Inc. (TBBK)

Financial Services | Banks - Regional

Today's Price

$45.86

Today's Fair Value

$35.22 -23.2%

Margin of Safety

-30.21%

Projected Value (5Y)

$56.73 +23.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.68% | CAGR (5y): 1.19%

Diluted Shares Growth Rate

Regression: 1.36% | CAGR (5y): -4.49%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.81x)

Discount Rate