FARMERS & MERCHANTS BANCORP (FMCB)
National Commercial Banks · Financial Services · $922M
Intrinsic Value (Consensus)
$2135.03
Current Price
$1330.00
Margin of Safety
+60.5%
60.5% Below Intrinsic Value
Value: $2135
Price: $1330
Valuation Model Estimates
Current Price: $1330.00
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%.
Health Score
B
67
Profitability
18/25
Strength
17/25
Valuation
22/25
Growth
10/25
Financial Health Signals
High free cash flow yield (10.5%) — generating lots of cash relative to price
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
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance