DCF Calculator

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

Western Alliance Bancorporation (WAL-PA)

Financial Services | Banks - Regional

Today's Price

$24.53

Today's Fair Value

$30.96 +26.21%

Margin of Safety

+20.77%

Projected Value (5Y)

$49.86 +103.26%

Dividends Paid (5Y)

$5.23

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: -0.5% | CAGR (5y): -0.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.33x)

Discount Rate