EN DE

Horizon Bancorp, Inc (HBNC) Fair Value & Analysis

Financial Services · US · Market cap $993M

HB Horizon Bancorp, Inc logo Horizon Bancorp, Inc HBNC · US
Price$20.42
Fair Value$7.30
Upside-64.2%
Quality38/100
Watch Horizon Bancorp, Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
3.32% dividend yield
Trails peers (3/12)
Narrow moat 33/100
Evidence: Medium Range $3.94 – $10.30 Share as image

Fair value as of: Jul 26, 2026

From 3 valuation models · updated 15 days ago

Share price +5.8% over the past month.

Below-average quality, and screening another 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($10.30). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide ($3.94 to $10.30). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$20.80 $6.73 Fair Value $7.30 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 26, 2026.

How to read this chart

60‑month range $6.73 – $20.80 · fair‑value band $3.94 – $10.30 · the $20.42 price screens above the $7.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 26, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Horizon Bancorp, Inc (HBNC) currently trades at $20.42, while our model-based Fair Value estimate is $7.30, implying the stock looks roughly 64.2% overvalued today. The Quality Score stands at 38/100 (below-average quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Revenue grew 8.5% year over year. It earns a return on equity of -20.1%. Net debt stands at $338M. Fundamentals as of Jul 26, 2026

Our scenario range runs from $3.94 (bear case) to $10.30 (bull case); at $20.42, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 47% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at -64%, HBNC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Gordon GGM $4.46 $8.04 $11.07 70
DDM Multi-Stage $4.46 $6.62 $8.59 61
NCAV (Graham) $6.70 $8.98 $13.41 50
All 3 models by family
Dividend Discount
Gordon GGM $4.46 $8.04 $11.07 70
DDM Multi-Stage $4.46 $6.62 $8.59 61
Asset-Based
NCAV (Graham) $6.70 $8.98 $13.41 50

Widest divergence: Asset-Based ($8.98) versus Dividend Discount ($6.62). Highest evidence: Gordon GGM (70).

Key figures & financial health

Revenue (TTM) −$23.2M
Revenue growth (YoY) +8.5%
Return on equity -20.1%
Free cash flow $74.3M FY2025
Operating margin 46.6%
EPS (TTM) $-3.28
More key figures
Dividend yield 3.3%
EPS growth (YoY) -5.6%
Net debt $338M FY2025

Figures from reported company fundamentals · as of Jul 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 35 · Market factors (momentum, volatility) 73

Profitability 2
Margins and returns on capital today
Quality Growth 12
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 4
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 13
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Horizon Bancorp, Inc. operates as the bank holding company for Horizon Bank that provides commercial and retail banking services to individuals and corporate clients in Indiana and Michigan in the United States.

Full company description

Horizon Bancorp, Inc. operates as the bank holding company for Horizon Bank that provides commercial and retail banking services to individuals and corporate clients in Indiana and Michigan in the United States. The company offers checking, savings, money market, certificates of deposit, and time deposit accounts, as well as non-interest and interest-bearing demand deposits. It also provides commercial loans, residential real estate loans, mortgage warehouse loans, and consumer loans; home equity loans and lines; auto loans; personal loans and lines; business loans and lines; SBA loans; public fund, medical practice, and franchise financing; and equipment finance solutions. In addition, the company offers corporate and individual trust and agency, investment management, and real estate investment trust services; debit and credit cards; treasury management; and remote deposit, merchant processing, online payment portal, lockbox, smart safe, ACH origination, online bill pay, wire transfer, and positive and reverse positive pay services, as well as sells various life insurance products. Further, it provides online and mobile banking; health savings accounts; wealth management, financial planning, investment management, and insurance services; retirement services, including individual retirement accounts (IRAs), business IRAs, and employee benefit plans; and estate planning and settlement services. Horizon Bancorp, Inc. was founded in 1873 and is headquartered in Michigan City, Indiana.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Horizon Bancorp, Inc reported revenue of $103M in FY2025 versus $247M in FY2021, a compound −19.6%/yr. Reported net income was −$150M in FY2025.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$103M
Latest YoY
−71.0%
Avg. growth/yr (3Y)
−28.1%
Avg. growth/yr (5Y)
−16.5%
Avg. growth/yr (30Y)
+6.6%
Revenue −19.6%/yr
FY21 $247M
FY22 $278M
FY23 $220M
FY24 $355M
FY25 $103M
Net income
FY21 $87.1M
FY22 $93.4M
FY23 $28.0M
FY24 $35.4M
FY25 −$150M

HBNC screens 64% overvalued. Compare with PT Bank Central Asia Tbk →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Horizon Bancorp, Inc Fair Value". https://www.fairvalue-calculator.com/stock/HBNC

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Banks - Regional · 1083 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 35 · Bottom 25%
Fair Value upside −64% · Bottom 25%
Return on assets -2% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 47% · Above median
Revenue growth 9% · Below median
Dividend yield (TTM) 3.3% · Above median
Debt / equity 0.46× · Higher than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/B 1.44× · Pricier than 75% of peers
P/FCF 13.4× · Pricier than median
PEG 0.80× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 39
FUTURE 43 · sector 44
PAST 0 · sector 41
HEALTH 77 · sector 85
DIVIDEND 66 · sector 49

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 26, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare Horizon Bancorp, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Horizon Bancorp, Inc (HBNC) overvalued or undervalued?
As of Jul 26, 2026, our model estimates a fair value of $7.30 versus a price of $20.42, about −64% (overvalued).
What is the fair value of HBNC?
Our model-based fair value for Horizon Bancorp, Inc is $7.30 (as of Jul 26, 2026), built from audited fundamentals. The current price is $20.42.
What is the quality score of HBNC?
Horizon Bancorp, Inc has a Quality Score of 38/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the net profit margin of HBNC?
The net profit margin of Horizon Bancorp, Inc is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does Horizon Bancorp, Inc pay a dividend?
Horizon Bancorp, Inc currently shows a dividend yield of about 3.32% relative to its recent price (as of Jul 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Horizon Bancorp, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.