Consumers Bancorp, Inc. (CBKM)
Banks - Regional · Financial Services · $90M
Intrinsic Value (Consensus)
$35.23
Current Price
$28.50
Margin of Safety
+23.6%
23.6% Below Intrinsic Value
Value: $35
Price: $29
Valuation Model Estimates
Current Price: $28.50
DCF (Discounted Cash Flow)
$19.68
Graham Number
$38.95
Earnings Power Value
$26.89
Relative Value (P/E)
$55.40
Dividend Discount Model
$7.59
Consensus Value
$35.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
C
59
Profitability
18/25
Strength
18/25
Valuation
19/25
Growth
4/25
Key Financials
- EPS (TTM)
- $2.77
- EPS (Forward)
- $2.83
- Book Value
- $24.34
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 11.4%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.1%
- Beta
- -0.12
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