1ST SOURCE CORP (SRCE)
State Commercial Banks · Financial Services · $1.9B
Intrinsic Value (Consensus)
$102.60
Current Price
$77.66
Margin of Safety
+32.1%
32.1% Below Intrinsic Value
Value: $103
Price: $78
Valuation Model Estimates
Current Price: $77.66
DCF (Discounted Cash Flow)
$396.05
Graham Number
$86.66
Earnings Power Value
$62.23
Relative Value (P/E)
$128.20
Dividend Discount Model
$133.33
Consensus Value
$102.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
19.6%
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%.
Health Score
C
64
Profitability
15/25
Strength
17/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (11.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $6.41
- EPS (Forward)
- $7.67
- Book Value
- $52.07
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.3%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 19.6%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance