1ST SOURCE CORP (SRCE)
State Commercial Banks · Financial Services · $3.1B
Intrinsic Value (Consensus)
$102.60
Current Price
$128.20
Margin of Safety
-20%
20% Above Intrinsic Value
Value: $103
Price: $128
Valuation Model Estimates
Current Price: $128.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance