Hanover Bancorp, Inc. /MD (HNVR)
State Commercial Banks · Financial Services · $143M
Intrinsic Value (Consensus)
$19.10
Current Price
$20.00
Margin of Safety
-4.5%
4.5% Above Intrinsic Value
Value: $19
Price: $20
Valuation Model Estimates
Current Price: $20.00
DCF (Discounted Cash Flow)
$21.58
Graham Number
$25.09
Earnings Power Value
$9.71
Relative Value (P/E)
$20.00
Dividend Discount Model
$1.20
Consensus Value
$19.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.00
- EPS (Forward)
- $1.02
- Book Value
- $27.98
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.7%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance