DCF Calculator

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

Happen, Inc. Common Stock (HAPN)

Financial Services | Banks - Regional

Today's Price

$15.53

Today's Fair Value

$10.65 -31.42%

Margin of Safety

-45.82%

Projected Value (5Y)

$17.15 +10.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.25% | CAGR (5y): 14.62%

Diluted Shares Growth Rate

Regression: 4.87% | CAGR (5y): 5.61%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.06x)

Discount Rate