DCF Calculator

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

Union Bankshares, Inc. (UNB)

Financial Services | Banks - Regional

Today's Price

$22.75

Today's Fair Value

$22.59 -0.7%

Margin of Safety

-0.71%

Projected Value (5Y)

$36.38 +59.91%

Dividends Paid (5Y)

$7.64

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.68% | CAGR (5y): -1.2%

Diluted Shares Growth Rate

Regression: 0.26% | CAGR (5y): 0.35%

Dividend Growth Rate

Regression: 3.07% | CAGR (5y): 1.76%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.75x)

Discount Rate