NORTHRIM BANCORP INC (NRIM)
Savings Institution, Federally Chartered · Financial Services · $1.3B
Intrinsic Value (Consensus)
$48.09
Current Price
$57.40
Margin of Safety
-16.2%
16.2% Above Intrinsic Value
Value: $48
Price: $57
Valuation Model Estimates
Current Price: $57.40
DCF (Discounted Cash Flow)
$76.30
Graham Number
$30.79
Earnings Power Value
$27.86
Relative Value (P/E)
$57.40
Dividend Discount Model
$1.93
Consensus Value
$48.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $2.87
- EPS (Forward)
- $2.93
- Book Value
- $14.68
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 19.8%
- Debt/Equity
- 4%
- Revenue Growth
- 1.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance