Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
HERITAGE FINANCIAL CORP /WA/
Bear Case (25th pct.)
-15.0% vs price
Base Case (Median)
3.1% vs price
Bull Case (75th pct.)
29.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $19.28 | -31.5% | High (40%) |
| PE Comparable | $25.46 | -9.5% | Medium (25%) |
| Growth Trajectory DCF | $47.89 | 70.2% | Medium (20%) |
| Graham Number | $32.56 | 15.7% | High (80%) |
Based on 4 out of 8 methods, HFWA appears fairly valued at the current price of $28.14. The base case fair value of $29.01 implies 3.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.