HANCOCK WHITNEY CORP (HWC)
State Commercial Banks · Financial Services · $5.8B
Intrinsic Value (Consensus)
$93.20
Current Price
$71.00
Margin of Safety
+31.3%
31.3% Below Intrinsic Value
Value: $93
Price: $71
Valuation Model Estimates
Current Price: $71.00
DCF (Discounted Cash Flow)
$120.60
Graham Number
$83.73
Earnings Power Value
$55.05
Relative Value (P/E)
$113.40
Dividend Discount Model
$17.16
Consensus Value
$93.20
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.4%
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%.
Health Score
B
71
Profitability
18/25
Strength
24/25
Valuation
22/25
Growth
7/25
Financial Health Signals
Low debt — conservative balance sheet
High free cash flow yield (9.1%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $5.67
- EPS (Forward)
- $6.09
- Book Value
- $54.96
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 10.9%
- Debt/Equity
- 4%
- Revenue Growth
- N/A
- Earnings Growth
- 7.4%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance