CAPITAL CITY BANK GROUP INC (CCBG)
State Commercial Banks · Financial Services · $1.2B
Intrinsic Value (Consensus)
$78.78
Current Price
$72.00
Margin of Safety
+9.4%
9.4% Below Intrinsic Value
Value: $79
Price: $72
Valuation Model Estimates
Current Price: $72.00
DCF (Discounted Cash Flow)
$157.00
Graham Number
$51.18
Earnings Power Value
$34.95
Relative Value (P/E)
$72.00
Dividend Discount Model
Not applicable
—
Consensus Value
$78.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.4%
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)
- $3.60
- EPS (Forward)
- $4.15
- Book Value
- $32.33
- P/E Ratio
- 20.0
- Forward P/E
- 17.3
- PEG Ratio
- —
- ROE
- 11.1%
- Debt/Equity
- 0%
- Revenue Growth
- N/A
- Earnings Growth
- 15.4%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance