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

$302.46

Today's Fair Value

$325.74 +7.7%

Margin of Safety

+7.15%

Projected Value (5Y)

$524.61 +73.45%

Dividends Paid (5Y)

$18.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.48% | CAGR (5y): 8.78%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 6.74% | CAGR (5y): 3.59%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.29x)

Discount Rate