CAMDEN NATIONAL CORP (CAC)
National Commercial Banks · Financial Services · $1.3B
Intrinsic Value (Consensus)
$58.07
Current Price
$76.80
Margin of Safety
-24.4%
24.4% Above Intrinsic Value
Value: $58
Price: $77
Valuation Model Estimates
Current Price: $76.80
DCF (Discounted Cash Flow)
$58.54
Graham Number
$59.65
Earnings Power Value
$37.28
Relative Value (P/E)
$76.80
Dividend Discount Model
$9.95
Consensus Value
$58.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.1%
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%.
Key Financials
- EPS (TTM)
- $3.84
- EPS (Forward)
- $4.07
- Book Value
- $41.18
- P/E Ratio
- 20.0
- Forward P/E
- 18.9
- PEG Ratio
- —
- ROE
- 9.4%
- Debt/Equity
- 2%
- Revenue Growth
- 17.0%
- Earnings Growth
- 6.1%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance