DCF Calculator

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

Hoyne Bancorp, Inc. Common Stock (HYNE)

Financial Services | Banks - Regional

Today's Price

$18.80

Today's Fair Value

$20.57 +9.41%

Margin of Safety

+8.60%

Projected Value (5Y)

$33.13 +76.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 69.08% | CAGR (5y): 52.36%

Diluted Shares Growth Rate

Regression: 8.33% | CAGR (5y): 8.31%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.75x)

Discount Rate