Merchants Bancorp (MBINM)
State Commercial Banks · Financial Services · $3.5B
Intrinsic Value (Consensus)
$59.09
Current Price
$75.60
Margin of Safety
-21.8%
21.8% Above Intrinsic Value
Value: $59
Price: $76
Valuation Model Estimates
Current Price: $75.60
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$64.98
Earnings Power Value
$36.70
Relative Value (P/E)
$75.60
Dividend Discount Model
$5.30
Consensus Value
$59.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $3.78
- EPS (Forward)
- $3.86
- Book Value
- $49.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.6%
- Debt/Equity
- 8%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance