DCF Calculator

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

Zions Bancorporation, National Association (ZION)

Financial Services | Banks - Regional

Today's Price

$65.37

Today's Fair Value

$51.43 -21.32%

Margin of Safety

-27.10%

Projected Value (5Y)

$82.83 +26.71%

Dividends Paid (5Y)

$13.73

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.11% | CAGR (5y): -0.23%

Diluted Shares Growth Rate

Regression: -4.25% | CAGR (5y): -2.33%

Dividend Growth Rate

Regression: 29.76% | CAGR (5y): 5.5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.23x)

Discount Rate