First Internet Bancorp (First Internet Bancorp) Intrinsic Value: DCF (Dividends Based) : $19.73 (As of May. 21, 2024)

View and export this data going back to 2006. Start your Free Trial

What is First Internet Bancorp Intrinsic Value: DCF (Dividends Based)?

As of today (2024-05-21), First Internet Bancorp's intrinsic value calculated from the Discounted Dividend model is $19.73.

Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star) with dividend payments. If the company's Predictability Rank is 1-Star or Not Rated, or if the company does not pay dividend, the data will not be stored into our database.

First Internet Bancorp's Predictability Rank is 2.5-Stars.

Margin of Safety % (DCF Dividends Based) using Discounted Dividend Model for First Internet Bancorp is -60.82%.

The historical rank and industry rank for First Internet Bancorp's Intrinsic Value: DCF (Dividends Based) or its related term are showing as below:

INBK' s Price-to-DCF (Dividends Based) Range Over the Past 10 Years
Min: 0.47 Med: 0.7 Max: 1.76
Current: 1.59

During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Dividends Based) Ratio of First Internet Bancorp was 1.76. The lowest was 0.47. And the median was 0.70.

INBK's Price-to-DCF (Dividends Based) is ranked worse than
94.22% of 554 companies
in the Banks industry
Industry Median: 0.69 vs INBK: 1.59

First Internet Bancorp Intrinsic Value: DCF (Dividends Based) Historical Data

The historical data trend for First Internet Bancorp's Intrinsic Value: DCF (Dividends Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

First Internet Bancorp Intrinsic Value: DCF (Dividends Based) Chart

First Internet Bancorp Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: DCF (Dividends Based)

Get a 7-Day Free Trial

62.83

43.37

20.68

First Internet Bancorp Quarterly Data
	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
Intrinsic Value: DCF (Dividends Based)	Get a 7-Day Free Trial															35.62	28.65	21.19	20.68	19.73

Competitive Comparison of First Internet Bancorp's Intrinsic Value: DCF (Dividends Based)

For the Banks - Regional subindustry, First Internet Bancorp's Price-to-DCF (Dividends Based), along with its competitors' market caps and Price-to-DCF (Dividends Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

First Internet Bancorp's Price-to-DCF (Dividends Based) Distribution in the Banks Industry

For the Banks industry and Financial Services sector, First Internet Bancorp's Price-to-DCF (Dividends Based) distribution charts can be found below:

* The bar in red indicates where First Internet Bancorp's Price-to-DCF (Dividends Based) falls into.

First Internet Bancorp Intrinsic Value: DCF (Dividends Based) Calculation

This is the intrinsic value calculated from the Discounted Dividend Model with default parameters. The calculation method is the same as Discounted Cash Flow model except adjusted dividend are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DDM calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.41%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Dividend Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year Dividend Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year Dividend Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year Dividend Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> First Internet Bancorp's average Dividend Growth Rate in the past 10 years was -0.40%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Dividends per Share: adjusted dividends per share = $1.71.
GuruFocus uses adjusted dividends per share by default to ensure that the valuation reflects the total value of the company, as the actual dividend is only a portion of the total value.

All of the default settings can be changed in the DCF calculator and the results are calculated automatically.

First Internet Bancorp's Intrinsic Value: DCF (Dividends Based) for today is calculated as:

Intrinsic Value: DCF (Dividends Based)	=	Dividends per Share	*	{[(1+g1)/(1+d)	+	(1+g1)^2/(1+d)^2	+	...	+	(1+g1)^10/(1+d)^10]
	+	(1+g1)^10/(1+d)^10	*	[(1+g2)/(1+d)	+	(1+g2)^2/(1+d)^2	+	...	+	(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Dividends Based)

Dividends per Share

{[x

x^2

...

x^10]

x^10

y^2

...

y^10]}

Dividends per Share

(1-x^10)

(1-x)

x^10

(1-y^10)

(1-y)]

1.71

11.5406

19.73

Margin of Safety % (DCF Dividends Based)	=	(Intrinsic Value: DCF (Dividends Based)	-	Current Price)	/	Intrinsic Value: DCF (Dividends Based)
	=	(19.73	-	31.73)	/	19.73
	=	-60.82 %

First Internet Bancorp (NAS:INBK) Intrinsic Value: DCF (Dividends Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Dividends model evaluates the companies based on their power of future dividend distribution instead of their assets.

Be Aware

What you need to know about Discounted Dividends model:

1. The Discounted Dividends model evaluates a company based on its future dividends distribution power
2. Dividend growth is taken into account; therefore a company with a higher dividend growth rate is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies with consistently steady dividends distributed.
4. The Discounted Dividends model works poorly for inconsistent dividends distributor like high growth companies.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less dividends distributed.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) and Intrinsic Value: DCF (Dividends Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.

First Internet Bancorp Intrinsic Value: DCF (Dividends Based) Related Terms

Thank you for viewing the detailed overview of First Internet Bancorp's Intrinsic Value: DCF (Dividends Based) provided by GuruFocus.com. Please click on the following links to see related term pages.

First Internet Bancorp (First Internet Bancorp) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » First Internet Bancorp (NAS:INBK) » Definitions » Intrinsic Value: DCF (Dividends Based)

Comparable Companies

Traded in Other Exchanges

45H:Germany

Address

8701 E. 116th Street, Fishers, IN, USA, 46038

Website

https://www.firstinternetbancorp.com

First Internet Bancorp is a bank holding company. Through its subsidiaries, it provides commercial real estate (CRE) lending, including nationwide single tenant lease financing and commercial and industrial (C&I) lending, including business banking/treasury management services. The company offers its products and services through the internet and does not have any branches. With operations organized into a single segment called the Commercial Banking segment, it also provides retail banking services.

Executives

Joseph A. Fenech	director	8701 E. 116TH STREET, FISHERS IN 46038
Justin P. Christian	director	11201 USA PARKWAY, FISHERS IN 46037
David B Becker	director, officer: CEO, President, Chairman	8888 KEYSTONE CROSSING, SUITE 1700, INDIANAPOLIS IN 46240
Aasif M. Bade	director	11201 USA PARKWAY, FISHERS IN 46037
Nicole S. Lorch	officer: SVP, Retail Banking	8888 KEYSTONE CROSSING, SUITE 1700, INDIANAPOLIS IN 46240
Keach John K Jr	director	C/O HOME FEDERAL BANCORP, 501 WASHINGTON STREET, COLUMBUS IN 47201
Ann C. Dee	director	600 E 96TH ST, #100, INDIANAPOLIS IN 46240
Jerry L. Williams	director	8888 KEYSTONE CROSSING, SUITE 1700, INDIANAPOLIS IN 46240
Michael L Smith	director	C/O AGILON HEALTH, INC., 6210 E HWY 290, SUITE 450, AUSTIN TX 78723
Ana Dutra	director	C/O KORN/FERRY INTERNATIONAL, 1900 AVENUE OF THE STARS, SUITE 2600, LOS ANGELES CA 90067
C. Charles Perfetti	officer: Senior Vice President	8888 KEYSTONE CROSSING, SUITE 1700, INDIANAPOLIS IN 46240
Kenneth J. Lovik	officer: Sr. Vice President and CFO	8888 KEYSTONE CROSSING, SUITE 1700, INDIANAPOLIS IN 46240
Ann D. Murtlow	director	C/O EVERGY, INC., 1200 MAIN STREET, KANSAS CITY MO 64105
Jean L Wojtowicz	director	C/O VECTREN CORP, 20 NW FOURTH STREET, EVANVILLE IN 47711
David R. Lovejoy	director, other: Vice Chairman of the Board	8888 KEYSTONE CROSSING, SUITE 1700, INDIANAPOLIS IN 46240