Atlantic Union Bankshares Corp (AUB)
State Commercial Banks · Financial Services · $5.8B
Intrinsic Value (Consensus)
$33.48
Current Price
$40.60
Margin of Safety
-17.5%
17.5% Above Intrinsic Value
Value: $33
Price: $41
Valuation Model Estimates
Current Price: $40.60
DCF (Discounted Cash Flow)
$169.73
Graham Number
$40.12
Earnings Power Value
$19.71
Relative Value (P/E)
$40.60
Dividend Discount Model
$4.46
Consensus Value
$33.48
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.03
- EPS (Forward)
- $2.07
- Book Value
- $35.24
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.5%
- Debt/Equity
- 15%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance