DCF Calculator

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

Zions Bancorporation, National Association (ZIONP)

Financial Services | Banks - Regional

Today's Price

$17.07

Today's Fair Value

$21.92 +28.41%

Margin of Safety

+22.13%

Projected Value (5Y)

$35.30 +106.8%

Dividends Paid (5Y)

$6.09

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: 2.07% | CAGR (5y): 2.55%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.52x)

Discount Rate