DCF Calculator

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

Triumph Financial, Inc. (TFIN)

Financial Services | Banks - Regional

Today's Price

$62.10

Today's Fair Value

$59.27 -4.56%

Margin of Safety

-4.77%

Projected Value (5Y)

$95.45 +53.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.3% | CAGR (5y): 3.58%

Diluted Shares Growth Rate

Regression: 2.65% | CAGR (5y): -0.63%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.79x)

Discount Rate