DCF Calculator

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

Hancock Whitney Corporation - 6 (HWCPZ)

Financial Services | Banks - Regional

Today's Price

$20.08

Today's Fair Value

$26.46 +31.77%

Margin of Safety

+24.11%

Projected Value (5Y)

$42.61 +112.2%

Dividends Paid (5Y)

$9.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.38% | CAGR (5y): 3.13%

Diluted Shares Growth Rate

Regression: 0.58% | CAGR (5y): -0.53%

Dividend Growth Rate

Regression: 14.7% | CAGR (5y): -0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.53x)

Discount Rate