DCF Calculator

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

United Bankshares, Inc. (UBSI)

Financial Services | Banks - Regional

Today's Price

$48.22

Today's Fair Value

$30.07 -37.64%

Margin of Safety

-60.36%

Projected Value (5Y)

$48.43 +0.44%

Dividends Paid (5Y)

$7.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.59% | CAGR (5y): 4.09%

Diluted Shares Growth Rate

Regression: 7.22% | CAGR (5y): 3.26%

Dividend Growth Rate

Regression: 1.48% | CAGR (5y): 1.66%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate