Heritage Financial Valuation
Is HFWA undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of HFWA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: HFWA ($26.5) is trading below our estimate of fair value ($33.56)
Significantly Below Fair Value: HFWA is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for HFWA?
Key metric: As HFWA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is HFWA's PE Ratio? | |
|---|---|
| PE Ratio | 24.1x |
| Earnings | US$37.56m |
| Market Cap | US$880.82m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | n/a |
| Enterprise Value/EBITDA | n/a |
| PEG Ratio | 0.8x |
Price to Earnings Ratio vs Peers
How does HFWA's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 20.8x | ||
CPF Central Pacific Financial | 15.3x | 14.8% | US$849.0m |
MCBS MetroCity Bankshares | 15x | 7.7% | US$869.4m |
HBNC Horizon Bancorp | 38.4x | 54.3% | US$799.1m |
PFC Premier Financial | 14.7x | 8.8% | US$1.0b |
HFWA Heritage Financial | 24.1x | 29.4% | US$880.8m |
Price-To-Earnings vs Peers: HFWA is expensive based on its Price-To-Earnings Ratio (24.1x) compared to the peer average (20.8x).
Price to Earnings Ratio vs Industry
How does HFWA's PE Ratio compare vs other companies in the US Banks Industry?
| 4 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
FRCB First Republic Bank | 0.02x | n/a | US$27.98m |
BKGM BankGuam Holding | 1x | n/a | US$18.48m |
SBNY Signature Bank | 0.002x | n/a | US$2.18m |
BCBH.F Caribbean Investment Holdings | 0.00001x | n/a | US$132.00 |
| 4 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: HFWA is expensive based on its Price-To-Earnings Ratio (24.1x) compared to the US Banks industry average (12.9x).
Price to Earnings Ratio vs Fair Ratio
What is HFWA's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 24.1x |
| Fair PE Ratio | 18x |
Price-To-Earnings vs Fair Ratio: HFWA is expensive based on its Price-To-Earnings Ratio (24.1x) compared to the estimated Fair Price-To-Earnings Ratio (18x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$26.50 | US$25.40 -4.2% | 5.9% | US$28.00 | US$24.00 | n/a | 5 |
| Nov ’25 | US$23.20 | US$25.40 +9.5% | 5.9% | US$28.00 | US$24.00 | n/a | 5 |
| Oct ’25 | US$20.77 | US$24.40 +17.5% | 7.6% | US$27.00 | US$22.00 | n/a | 5 |
| Sep ’25 | US$22.84 | US$24.20 +6.0% | 6.6% | US$26.00 | US$22.00 | n/a | 5 |
| Aug ’25 | US$22.75 | US$24.20 +6.4% | 6.6% | US$26.00 | US$22.00 | n/a | 5 |
| Jul ’25 | US$17.90 | US$20.80 +16.2% | 6.4% | US$23.00 | US$19.00 | n/a | 5 |
| Jun ’25 | US$18.13 | US$21.40 +18.0% | 8.7% | US$25.00 | US$20.00 | n/a | 5 |
| May ’25 | US$18.26 | US$21.40 +17.2% | 8.7% | US$25.00 | US$20.00 | n/a | 5 |
| Apr ’25 | US$18.98 | US$22.40 +18.0% | 7.3% | US$25.00 | US$20.00 | n/a | 5 |
| Mar ’25 | US$18.39 | US$22.40 +21.8% | 7.3% | US$25.00 | US$20.00 | n/a | 5 |
| Feb ’25 | US$19.12 | US$22.00 +15.1% | 8.6% | US$25.00 | US$20.00 | n/a | 5 |
| Jan ’25 | US$21.39 | US$22.20 +3.8% | 10.8% | US$26.00 | US$20.00 | n/a | 5 |
| Dec ’24 | US$18.85 | US$20.80 +10.3% | 5.6% | US$23.00 | US$20.00 | n/a | 5 |
| Nov ’24 | US$16.11 | US$20.80 +29.1% | 5.6% | US$23.00 | US$20.00 | US$23.20 | 5 |
| Oct ’24 | US$16.31 | US$21.00 +28.8% | 3.0% | US$22.00 | US$20.00 | US$20.77 | 5 |
| Sep ’24 | US$17.66 | US$21.00 +18.9% | 3.0% | US$22.00 | US$20.00 | US$22.84 | 5 |
| Aug ’24 | US$18.50 | US$21.00 +13.5% | 3.0% | US$22.00 | US$20.00 | US$22.75 | 5 |
| Jul ’24 | US$16.17 | US$22.20 +37.3% | 4.4% | US$23.00 | US$21.00 | US$17.90 | 5 |
| Jun ’24 | US$16.52 | US$23.20 +40.4% | 5.7% | US$25.00 | US$21.00 | US$18.13 | 5 |
| May ’24 | US$17.41 | US$25.00 +43.6% | 10.4% | US$30.00 | US$23.00 | US$18.26 | 5 |
| Apr ’24 | US$21.40 | US$32.40 +51.4% | 9.7% | US$38.00 | US$29.00 | US$18.98 | 5 |
| Mar ’24 | US$27.62 | US$33.80 +22.4% | 8.5% | US$38.00 | US$30.00 | US$18.39 | 5 |
| Feb ’24 | US$29.02 | US$33.80 +16.5% | 8.5% | US$38.00 | US$30.00 | US$19.12 | 5 |
| Jan ’24 | US$30.64 | US$35.40 +15.5% | 6.6% | US$38.00 | US$32.00 | US$21.39 | 5 |
| Dec ’23 | US$32.52 | US$35.40 +8.9% | 6.6% | US$38.00 | US$32.00 | US$18.85 | 5 |
| Nov ’23 | US$33.15 | US$35.40 +6.8% | 6.6% | US$38.00 | US$32.00 | US$16.11 | 5 |
Analyst Forecast: Target price is lower than the current share price.
Discover undervalued companies
Grupo Financiero Banorte. de
Mex$410.3b
Through its subsidiaries, engages in the provision of banking and financial products and services in Mexico and internationally.
GBOO.F
Mex$7.07
7D
-2.4%
1Y
-27.6%
Bank Negara Indonesia (Persero)
Rp180.3t
Provides various banking products and services in Indonesia, New York, Europe, and Asia.
PBNN.F
Rp0.40
7D
38.9%
1Y
24.2%
BNP Paribas
€64.2b
Provides various banking and financial products and services in Europe, the Middle East, Africa, the Americas, and the Asia Pacific.
BNPQ.F
€60.20
7D
-6.4%
1Y
-5.2%