DCF Calculator

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

Home Federal Bancorp, Inc. of Louisiana (HFBL)

Financial Services | Banks - Regional

Today's Price

$24.50

Today's Fair Value

$15.68 -36%

Margin of Safety

-56.25%

Projected Value (5Y)

$25.26 +3.1%

Dividends Paid (5Y)

$3.70

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.45% | CAGR (5y): 2.19%

Diluted Shares Growth Rate

Regression: -2.67% | CAGR (5y): -2.17%

Dividend Growth Rate

Regression: 13.58% | CAGR (5y): 10.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.9x)

Discount Rate