Catalyst Bancorp, Inc. (CLST)
Savings Institution, Federally Chartered · Financial Services · $45M
Intrinsic Value (Consensus)
$11.15
Current Price
$11.20
Margin of Safety
-0.4%
0.4% Above Intrinsic Value
Value: $11
Price: $11
Valuation Model Estimates
Current Price: $11.20
DCF (Discounted Cash Flow)
$12.02
Graham Number
$15.93
Earnings Power Value
$5.44
Relative Value (P/E)
$11.20
Dividend Discount Model
Not applicable
—
Consensus Value
$11.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $0.56
- EPS (Forward)
- $0.59
- Book Value
- $20.14
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 2.5%
- Debt/Equity
- 18%
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance