CSB Bancorp, Inc. (CSBB)
State Commercial Banks · Financial Services · $266M
Intrinsic Value (Consensus)
$92.00
Current Price
$101.40
Margin of Safety
-9.3%
9.3% Above Intrinsic Value
Value: $92
Price: $101
Valuation Model Estimates
Current Price: $101.40
DCF (Discounted Cash Flow)
$340.67
Graham Number
$74.05
Earnings Power Value
$49.22
Relative Value (P/E)
$101.40
Dividend Discount Model
$143.33
Consensus Value
$92.00
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)
- $5.07
- EPS (Forward)
- $6.08
- Book Value
- $48.07
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.6%
- Debt/Equity
- 1%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance