AUBURN NATIONAL BANCORPORATION, INC (AUBN)
State Commercial Banks · Financial Services · $145M
Intrinsic Value (Consensus)
$51.26
Current Price
$41.60
Margin of Safety
+23.2%
23.2% Below Intrinsic Value
Value: $51
Price: $42
Valuation Model Estimates
Current Price: $41.60
DCF (Discounted Cash Flow)
$91.98
Graham Number
Not applicable
—
Earnings Power Value
$20.19
Relative Value (P/E)
$41.60
Dividend Discount Model
Not applicable
—
Consensus Value
$51.26
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.7%
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)
- $2.08
- EPS (Forward)
- $2.36
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 17.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 13.7%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance