QNB CORP. (QNBC)
State Commercial Banks · Financial Services · $286M
Intrinsic Value (Consensus)
$85.34
Current Price
$75.60
Margin of Safety
+12.9%
12.9% Below Intrinsic Value
Value: $85
Price: $76
Valuation Model Estimates
Current Price: $75.60
DCF (Discounted Cash Flow)
$175.09
Graham Number
$53.96
Earnings Power Value
$36.70
Relative Value (P/E)
$75.60
Dividend Discount Model
$386.67
Consensus Value
$85.34
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)
- $3.78
- EPS (Forward)
- $4.54
- Book Value
- $34.24
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.9%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance