NORTHPOINTE BANCSHARES INC (NPB)
State Commercial Banks · Financial Services · $1.5B
Intrinsic Value (Consensus)
$32.70
Current Price
$42.20
Margin of Safety
-22.5%
22.5% Above Intrinsic Value
Value: $33
Price: $42
Valuation Model Estimates
Current Price: $42.20
DCF (Discounted Cash Flow)
$40.14
Graham Number
$27.99
Earnings Power Value
$20.49
Relative Value (P/E)
$42.20
Dividend Discount Model
$8.33
Consensus Value
$32.70
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.3%
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)
- $2.11
- EPS (Forward)
- $2.43
- Book Value
- $16.50
- P/E Ratio
- 20.0
- Forward P/E
- 17.3
- PEG Ratio
- —
- ROE
- 14.7%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 15.3%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance