As of 2024-07-27, the Intrinsic Value of Heritage Commerce Corp (HTBK) is
13.35 USD. This HTBK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 10.66 USD, the upside of Heritage Commerce Corp is
%.
13.35 USD
Intrinsic Value
HTBK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
13.35 - 13.35 |
13.35 |
25.20% |
| P/E |
11.51 - 14.04 |
12.85 |
20.5% |
| DDM - Stable |
7.04 - 15.44 |
11.24 |
5.4% |
| DDM - Multi |
10.75 - 18.02 |
13.44 |
26.1% |
HTBK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
653.03 |
| Beta |
0.47 |
| Outstanding shares (mil) |
61.26 |
| Enterprise Value (mil) |
692.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.17% |
| Cost of Debt |
5.00% |
| WACC |
7.90% |