GREAT SOUTHERN BANCORP, INC. (GSBC)
State Commercial Banks · Financial Services · $1.3B
Intrinsic Value (Consensus)
$134.58
Current Price
$123.80
Margin of Safety
+8.7%
8.7% Below Intrinsic Value
Value: $135
Price: $124
Valuation Model Estimates
Current Price: $123.80
DCF (Discounted Cash Flow)
$255.40
Graham Number
$90.26
Earnings Power Value
$60.10
Relative Value (P/E)
$123.80
Dividend Discount Model
$143.33
Consensus Value
$134.58
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.7%
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)
- $6.19
- EPS (Forward)
- $7.28
- Book Value
- $58.50
- P/E Ratio
- 20.0
- Forward P/E
- 17.0
- PEG Ratio
- —
- ROE
- 11.2%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 17.7%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance