Banner Corporation (BANR)
Banks - Regional · Financial Services · $1.3B
Intrinsic Value (Consensus)
$99.28
Current Price
$64.85
Margin of Safety
+53.1%
53.1% Below Intrinsic Value
Value: $99
Price: $65
Valuation Model Estimates
Current Price: $64.85
DCF (Discounted Cash Flow)
$99.68
Graham Number
$115.28
Earnings Power Value
$63.38
Relative Value (P/E)
$118.78
Dividend Discount Model
$21.76
Consensus Value
$99.28
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.1%
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%.
Health Score
B
65
Profitability
18/25
Strength
18/25
Valuation
22/25
Growth
7/25
Financial Health Signals
High free cash flow yield (19.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $5.94
- EPS (Forward)
- $6.36
- 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
- 7.1%
- Dividend Yield
- 0.4%
- Beta
- 0.84
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance