GLACIER BANCORP, INC. (GBCI)
State Commercial Banks · Financial Services · $5.2B
Intrinsic Value (Consensus)
$63.84
Current Price
$39.80
Margin of Safety
+60.4%
60.4% Below Intrinsic Value
Value: $64
Price: $40
Valuation Model Estimates
Current Price: $39.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance