DCF Calculator

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

Horizon Bancorp, Inc. (HBNC)

Financial Services | Banks - Regional

Today's Price

$20.70

Today's Fair Value

$10.36 -49.95%

Margin of Safety

-99.81%

Projected Value (5Y)

$16.68 -19.42%

Dividends Paid (5Y)

$3.85

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.23% | CAGR (5y): -0.26%

Diluted Shares Growth Rate

Regression: 5.81% | CAGR (5y): 3.05%

Dividend Growth Rate

Regression: 11.52% | CAGR (5y): 3.84%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.98x)

Discount Rate