NB Bancorp, Inc. (NBBK)
Savings Institutions, Not Federally Chartered · Financial Services · $1.2B
Intrinsic Value (Consensus)
$30.99
Current Price
$26.80
Margin of Safety
+15.6%
15.6% Below Intrinsic Value
Value: $31
Price: $27
Valuation Model Estimates
Current Price: $26.80
DCF (Discounted Cash Flow)
$60.10
Graham Number
$24.05
Earnings Power Value
$13.01
Relative Value (P/E)
$26.80
Dividend Discount Model
Not applicable
—
Consensus Value
$30.99
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)
- $1.34
- EPS (Forward)
- $1.61
- Book Value
- $19.19
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.9%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance