Magyar Bancorp, Inc. (MGYR)
Savings Institution, Federally Chartered · Financial Services · $202M
Intrinsic Value (Consensus)
$31.24
Current Price
$31.20
Margin of Safety
+0.1%
0.1% Below Intrinsic Value
Value: $31
Price: $31
Valuation Model Estimates
Current Price: $31.20
DCF (Discounted Cash Flow)
$71.15
Graham Number
$25.39
Earnings Power Value
$15.15
Relative Value (P/E)
$31.20
Dividend Discount Model
$13.33
Consensus Value
$31.24
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%.
Key Financials
- EPS (TTM)
- $1.56
- EPS (Forward)
- $1.87
- Book Value
- $18.37
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.2%
- Debt/Equity
- 41%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance