DCF Calculator

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

Hingham Institution for Savings (HIFS)

Financial Services | Banks - Regional

Today's Price

$308.10

Today's Fair Value

$327.19 +6.2%

Margin of Safety

+5.83%

Projected Value (5Y)

$526.94 +71.03%

Dividends Paid (5Y)

$18.41

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.6% | CAGR (5y): 9.12%

Diluted Shares Growth Rate

Regression: 0.23% | CAGR (5y): 0.22%

Dividend Growth Rate

Regression: 6.8% | CAGR (5y): 4.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate