DCF Calculator

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

Wintrust Financial Corporation (WTFCN)

Financial Services | Banks - Regional

Today's Price

$25.57

Today's Fair Value

$26.68 +4.34%

Margin of Safety

+4.16%

Projected Value (5Y)

$42.97 +68.05%

Dividends Paid (5Y)

$17.21

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.14% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 151.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.24x)

Discount Rate