DCF Calculator

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

Westamerica Bancorporation (WABC)

Financial Services | Banks - Regional

Today's Price

$61.68

Today's Fair Value

$44.35 -28.1%

Margin of Safety

-39.08%

Projected Value (5Y)

$71.43 +15.81%

Dividends Paid (5Y)

$9.91

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.56% | CAGR (5y): -1.18%

Diluted Shares Growth Rate

Regression: 0.04% | CAGR (5y): -1.62%

Dividend Growth Rate

Regression: 1.48% | CAGR (5y): 2.77%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.66x)

Discount Rate