BANK OF SOUTH CAROLINA CORP (BKSC)
State Commercial Banks · Financial Services · $131M
Intrinsic Value (Consensus)
$16.23
Current Price
$23.60
Margin of Safety
-31.2%
31.2% Above Intrinsic Value
Value: $16
Price: $24
Valuation Model Estimates
Current Price: $23.60
DCF (Discounted Cash Flow)
$75.30
Graham Number
$13.63
Earnings Power Value
$11.46
Relative Value (P/E)
$23.60
Dividend Discount Model
$130.00
Consensus Value
$16.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $1.18
- EPS (Forward)
- $1.42
- Book Value
- $7.00
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.1%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance