FARMERS & MERCHANTS BANCORP (FMCB)
National Commercial Banks · Financial Services · $1.9B
Intrinsic Value (Consensus)
$2135.03
Current Price
$2679.20
Margin of Safety
-20.3%
20.3% Above Intrinsic Value
Value: $2135
Price: $2679
Valuation Model Estimates
Current Price: $2679.20
DCF (Discounted Cash Flow)
$3319.86
Graham Number
$1675.53
Earnings Power Value
$1300.58
Relative Value (P/E)
$2679.20
Dividend Discount Model
$1700.00
Consensus Value
$2135.03
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.7%
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)
- $133.96
- EPS (Forward)
- $148.28
- Book Value
- $931.42
- P/E Ratio
- 20.0
- Forward P/E
- 18.1
- PEG Ratio
- —
- ROE
- 14.5%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 10.7%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance