Meridian Corp (MRBK)
National Commercial Banks · Financial Services · $449M
Intrinsic Value (Consensus)
$43.73
Current Price
$37.80
Margin of Safety
+15.7%
15.7% Below Intrinsic Value
Value: $44
Price: $38
Valuation Model Estimates
Current Price: $37.80
DCF (Discounted Cash Flow)
$89.08
Graham Number
$26.74
Earnings Power Value
$18.35
Relative Value (P/E)
$37.80
Dividend Discount Model
$46.67
Consensus Value
$43.73
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)
- $1.89
- EPS (Forward)
- $2.27
- Book Value
- $16.81
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.9%
- Debt/Equity
- 4%
- Revenue Growth
- 10.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance