SOUTHERN FIRST BANCSHARES INC (SFST)
National Commercial Banks · Financial Services · $614M
Intrinsic Value (Consensus)
$85.39
Current Price
$74.40
Margin of Safety
+14.8%
14.8% Below Intrinsic Value
Value: $85
Price: $74
Valuation Model Estimates
Current Price: $74.40
DCF (Discounted Cash Flow)
$169.87
Graham Number
$61.17
Earnings Power Value
$36.12
Relative Value (P/E)
$74.40
Dividend Discount Model
Not applicable
—
Consensus Value
$85.39
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)
- $3.72
- EPS (Forward)
- $4.46
- Book Value
- $44.70
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.2%
- 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