DCF Calculator

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

Wintrust Financial Corporation (WTFC)

Financial Services | Banks - Regional

Today's Price

$152.38

Today's Fair Value

$121.16 -20.49%

Margin of Safety

-25.77%

Projected Value (5Y)

$195.13 +28.05%

Dividends Paid (5Y)

$15.61

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.26% | CAGR (5y): 10.57%

Diluted Shares Growth Rate

Regression: 2.2% | CAGR (5y): 3.12%

Dividend Growth Rate

Regression: 20% | CAGR (5y): 12.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.17x)

Discount Rate