DCF Calculator

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

Hope Bancorp, Inc. (HOPE)

Financial Services | Banks - Regional

Today's Price

$13.82

Today's Fair Value

$10.17 -26.41%

Margin of Safety

-35.89%

Projected Value (5Y)

$16.38 +18.52%

Dividends Paid (5Y)

$3.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.01% | CAGR (5y): 1.87%

Diluted Shares Growth Rate

Regression: 2.26% | CAGR (5y): 0.78%

Dividend Growth Rate

Regression: 5.22% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.68x)

Discount Rate