DCF Calculator

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

Home Bancorp, Inc. (HBCP)

Financial Services | Banks - Regional

Today's Price

$68.13

Today's Fair Value

$52.51 -22.93%

Margin of Safety

-29.75%

Projected Value (5Y)

$84.56 +24.12%

Dividends Paid (5Y)

$7.83

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.18% | CAGR (5y): 6.06%

Diluted Shares Growth Rate

Regression: 0.88% | CAGR (5y): -2.05%

Dividend Growth Rate

Regression: 12.12% | CAGR (5y): 6.79%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate