DCF Calculator

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

UMB Financial Corporation (UMBF)

Financial Services | Banks - Regional

Today's Price

$135.50

Today's Fair Value

$116.56 -13.98%

Margin of Safety

-16.25%

Projected Value (5Y)

$187.72 +38.54%

Dividends Paid (5Y)

$10.34

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.72% | CAGR (5y): 20.32%

Diluted Shares Growth Rate

Regression: 2.06% | CAGR (5y): 9.6%

Dividend Growth Rate

Regression: 5.8% | CAGR (5y): 6.12%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate