MainStreet Bancshares, Inc. (MNSB)
State Commercial Banks · Financial Services · $258M
Intrinsic Value (Consensus)
$27.38
Current Price
$35.20
Margin of Safety
-22.2%
22.2% Above Intrinsic Value
Value: $27
Price: $35
Valuation Model Estimates
Current Price: $35.20
DCF (Discounted Cash Flow)
$22.85
Graham Number
$34.38
Earnings Power Value
$17.09
Relative Value (P/E)
$35.20
Dividend Discount Model
$1.89
Consensus Value
$27.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $1.76
- EPS (Forward)
- $1.85
- Book Value
- $29.85
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 7.1%
- Debt/Equity
- —
- Revenue Growth
- 9.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance