CF BANKSHARES INC. (CFBK)
National Commercial Banks · Financial Services · $341M
Intrinsic Value (Consensus)
$37.98
Current Price
$53.80
Margin of Safety
-29.4%
29.4% Above Intrinsic Value
Value: $38
Price: $54
Valuation Model Estimates
Current Price: $53.80
DCF (Discounted Cash Flow)
$134.80
Graham Number
$41.99
Earnings Power Value
$26.12
Relative Value (P/E)
$53.80
Dividend Discount Model
$30.00
Consensus Value
$37.98
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)
- $2.69
- EPS (Forward)
- $3.23
- Book Value
- $29.13
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.5%
- Debt/Equity
- 16%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance