Discounted Cash Flow
Hope Bancorp Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | — | $113.7m | $116.3m | — | $1.10 |
| 2017 | — | $139.4m (22.6%) | $189.1m (62.7%) | — | $1.03 (-6.4%) |
| 2018 | — | $189.6m (36.0%) | $213.1m (12.7%) | — | $1.44 (39.8%) |
| 2019 | — | $171.0m (-9.8%) | $177.2m (-16.8%) | — | $1.35 (-6.2%) |
| 2020 | — | $111.5m (-34.8%) | $160.9m (-9.2%) | — | $0.90 (-33.3%) |
| 2021 | — | $204.6m (83.4%) | $317.0m (97.0%) | — | $1.67 (85.6%) |
| 2022 | — | $218.3m (6.7%) | $476.4m (50.3%) | — | $1.82 (9.0%) |
| 2023 | — | $133.7m (-38.8%) | $460.7m (-3.3%) | — | $1.11 (-39.0%) |
| 2024 | — | $99.6m (-25.5%) | $106.9m (-76.8%) | — | $0.83 (-25.2%) |
| 2025 | — | $61.6m (-38.2%) | $151.5m (41.7%) | — | $0.49 (-41.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.