GLACIER BANCORP, INC. (GBCI)
State Commercial Banks · Financial Services · $6.4B
Intrinsic Value (Consensus)
$63.84
Current Price
$49.39
Margin of Safety
+29.3%
29.3% Below Intrinsic Value
Value: $64
Price: $49
Valuation Model Estimates
Current Price: $49.39
DCF (Discounted Cash Flow)
$111.98
Graham Number
$38.08
Earnings Power Value
$19.32
Relative Value (P/E)
$39.80
Dividend Discount Model
$110.00
Consensus Value
$63.84
Model Assumptions
Discount Rate
10.3%
Growth Rate
18.5%
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
15/25
Strength
17/25
Valuation
19/25
Growth
16/25
Financial Health Signals
Strong earnings growth (18% YoY)
Key Financials
- EPS (TTM)
- $1.99
- EPS (Forward)
- $2.36
- Book Value
- $32.38
- P/E Ratio
- 20.0
- Forward P/E
- 16.9
- PEG Ratio
- —
- ROE
- 5.7%
- Debt/Equity
- —
- Revenue Growth
- 7.5%
- Earnings Growth
- 18.5%
- Dividend Yield
- 0.8%
- 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