Discounted Cash Flow (DCF) Analysis Levered

Home Bancshares, Inc. (Conway, AR) (HOMB)

$21.19

+0.24 (+1.15%)

All numbers are in Millions, Currency in USD

Stock DCF: 35.12 | 21.19 | undervalue

Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	655.34	662.74	684.56	699.78	918.88	1,006.08	1,101.54	1,206.06	1,320.51	1,445.81
Revenue (%)
Operating Cash Flow	302.22	247.42	291.73	389.38	413.17	456.10	499.38	546.76	598.64	655.45
Operating Cash Flow (%)
Capital Expenditure	-7.95	-14.90	-11.55	-10.28	-9.02	-15.29	-16.74	-18.33	-20.07	-21.97
Capital Expenditure (%)
Free Cash Flow	294.27	232.52	280.18	379.10	404.16	440.81	482.64	528.43	578.57	633.47

Weighted Average Cost Of Capital

Share price	$ 21.19
Beta	1.182
Diluted Shares Outstanding	195.02
Cost of Debt
Tax Rate	22.64
After-tax Cost of Debt	8.45%
Risk-Free Rate
Market Risk Premium
Cost of Equity	10.119
Total Debt	1,090.42
Total Equity	4,132.45
Total Capital	5,222.87
Debt Weighting	20.88
Equity Weighting	79.12
Wacc

Build Up Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	655.34	662.74	684.56	699.78	918.88	1,006.08	1,101.54	1,206.06	1,320.51	1,445.81
Operating Cash Flow	302.22	247.42	291.73	389.38	413.17	456.10	499.38	546.76	598.64	655.45
Capital Expenditure	-7.95	-14.90	-11.55	-10.28	-9.02	-15.29	-16.74	-18.33	-20.07	-21.97
Free Cash Flow	294.27	232.52	280.18	379.10	404.16	440.81	482.64	528.43	578.57	633.47
WACC
PV LFCF						401.57	400.55	399.52	398.50	397.48
SUM PV LFCF										1,997.61

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	9.77
Free cash flow (t + 1)	646.14
Terminal Value	8,315.88
Present Value of Terminal Value	5,217.83

Intrinsic Value

Enterprise Value	7,215.44
Net Debt	365.63
Equity Value	6,849.81
Shares Outstanding	195.02
Equity Value Per Share	35.12