DCF Calculator

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

Univest Financial Corporation (UVSP)

Financial Services | Banks - Regional

Today's Price

$40.48

Today's Fair Value

$27.74 -31.47%

Margin of Safety

-45.93%

Projected Value (5Y)

$44.67 +10.35%

Dividends Paid (5Y)

$5.02

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.48% | CAGR (5y): 4.65%

Diluted Shares Growth Rate

Regression: 2.66% | CAGR (5y): -0.37%

Dividend Growth Rate

Regression: 0.43% | CAGR (5y): 8.45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.97x)

Discount Rate