DCF Calculator

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

TFS Financial Corporation (TFSL)

Financial Services | Banks - Regional

Today's Price

$16.52

Today's Fair Value

$14.55 -11.92%

Margin of Safety

-13.54%

Projected Value (5Y)

$23.43 +41.83%

Dividends Paid (5Y)

$7.35

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.32% | CAGR (5y): 2.98%

Diluted Shares Growth Rate

Regression: -0.19% | CAGR (5y): 0.11%

Dividend Growth Rate

Regression: 18.34% | CAGR (5y): 0.83%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.03x)

Discount Rate