DCF Calculator

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

Texas Capital Bancshares, Inc. (TCBI)

Financial Services | Banks - Regional

Today's Price

$89.58

Today's Fair Value

$63.66 -28.94%

Margin of Safety

-40.72%

Projected Value (5Y)

$102.52 +14.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.44% | CAGR (5y): 2.07%

Diluted Shares Growth Rate

Regression: -0.13% | CAGR (5y): -2.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate