BANNER CORP (BANR)
State Commercial Banks · Financial Services · $2.2B
Intrinsic Value (Consensus)
$111.64
Current Price
$112.80
Margin of Safety
-1%
1% Above Intrinsic Value
Value: $112
Price: $113
Valuation Model Estimates
Current Price: $112.80
DCF (Discounted Cash Flow)
$430.86
Graham Number
$112.34
Earnings Power Value
$54.76
Relative Value (P/E)
$112.80
Dividend Discount Model
$166.67
Consensus Value
$111.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.6%
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)
- $5.64
- EPS (Forward)
- $6.52
- Book Value
- $99.45
- P/E Ratio
- 20.0
- Forward P/E
- 17.3
- PEG Ratio
- —
- ROE
- 10.0%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 15.6%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance