DCF Calculator

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

Western Alliance Bancorporation (WAL)

Financial Services | Banks - Regional

Today's Price

$76.29

Today's Fair Value

$108.25 +41.89%

Margin of Safety

+29.52%

Projected Value (5Y)

$174.33 +128.51%

Dividends Paid (5Y)

$12.01

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.74% | CAGR (5y): 11.97%

Diluted Shares Growth Rate

Regression: 0.95% | CAGR (5y): 1.73%

Dividend Growth Rate

Regression: 21.93% | CAGR (5y): 8.84%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.2x)

Discount Rate