SouthState Bank Corp (SSB)
State Commercial Banks · Financial Services · $15.4B
Intrinsic Value (Consensus)
$125.55
Current Price
$157.40
Margin of Safety
-20.2%
20.2% Above Intrinsic Value
Value: $126
Price: $157
Valuation Model Estimates
Current Price: $157.40
DCF (Discounted Cash Flow)
$65.94
Graham Number
$127.98
Earnings Power Value
$76.41
Relative Value (P/E)
$157.40
Dividend Discount Model
$200.00
Consensus Value
$125.55
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.9%
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)
- $7.87
- EPS (Forward)
- $8.89
- Book Value
- $92.50
- P/E Ratio
- 20.0
- Forward P/E
- 17.7
- PEG Ratio
- —
- ROE
- 8.8%
- Debt/Equity
- 1%
- Revenue Growth
- N/A
- Earnings Growth
- 12.9%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance