HFBL - NASDAQ
Home Federal Bancorp, Inc. of Louisiana
$19.42
-2.1%Home Federal Bancorp, Inc. of Louisiana operates as the holding company for Home Federal Bank that provides various financial services to individuals, corporate entities, and other organizations. The company accepts various deposits, such as passbook savings, certificates of deposit, and demand deposit accounts. Its loan products include one-to-four family residential real estate loans; commercial real estate secured loans; multi-family residential loans; commercial business loans; land loans; construction loans; home equity and second mortgage loans; equity lines of credit; and consumer non-real estate loans, including loans secured by deposit accounts, automobile loans, overdrafts, and other unsecured loans. As of August 25, 2021, it operated seven full-service banking offices. The company was founded in 1924 and is based in Shreveport, Louisiana.
At a Glance
Live SnapshotHome Federal Bancorp, Inc. of Louisiana Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $10.9M | $21.9M | $43.8M | $87.6M | $175.1M | $350.2M | $700.4M | $1.4B | $2.8B | $5.6B |
| Maintenance CapEx | -$18.4K | -$36.8K | -$73.6K | -$147.2K | -$294.4K | -$588.8K | -$1.2M | -$2.4M | -$4.7M | -$9.4M |
| Owner Earnings | $10.9M | $21.9M | $43.7M | $87.4M | $174.8M | $349.6M | $699.2M | $1.4B | $2.8B | $5.6B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $10.1M | $18.7M | $34.7M | $64.2M | $119.0M | $220.3M | $408.0M | $755.6M | $1.4B | $2.6B |
Related Guides
Continue your HFBL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.