Commercial Bancgroup, Inc. (CBK)
State Commercial Banks · Financial Services · $808M
Intrinsic Value (Consensus)
$54.00
Current Price
$59.00
Margin of Safety
-8.5%
8.5% Above Intrinsic Value
Value: $54
Price: $59
Valuation Model Estimates
Current Price: $59.00
DCF (Discounted Cash Flow)
$91.16
Graham Number
$37.18
Earnings Power Value
$28.64
Relative Value (P/E)
$59.00
Dividend Discount Model
Not applicable
—
Consensus Value
$54.00
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.1%
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)
- $2.95
- EPS (Forward)
- $3.43
- Book Value
- $20.83
- P/E Ratio
- 20.0
- Forward P/E
- 17.2
- PEG Ratio
- —
- ROE
- 13.0%
- Debt/Equity
- 28%
- Revenue Growth
- N/A
- Earnings Growth
- 16.1%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance