John Marshall Bancorp, Inc. (JMSB)
State Commercial Banks · Financial Services · $301M
Intrinsic Value (Consensus)
$35.52
Current Price
$21.30
Margin of Safety
+66.8%
66.8% Below Intrinsic Value
Value: $36
Price: $21
Valuation Model Estimates
Current Price: $21.30
DCF (Discounted Cash Flow)
$72.78
Graham Number
$25.05
Earnings Power Value
$14.47
Relative Value (P/E)
$29.80
Dividend Discount Model
Not applicable
—
Consensus Value
$35.52
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
69
Profitability
15/25
Strength
22/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.49
- EPS (Forward)
- $1.79
- Book Value
- $18.71
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.0%
- Debt/Equity
- 30%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- 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