FIRST FINANCIAL CORP /IN/ (THFF)
State Commercial Banks · Financial Services · $1.6B
Intrinsic Value (Consensus)
$158.66
Current Price
$133.60
Margin of Safety
+18.8%
18.8% Below Intrinsic Value
Value: $159
Price: $134
Valuation Model Estimates
Current Price: $133.60
DCF (Discounted Cash Flow)
$340.80
Graham Number
$90.70
Earnings Power Value
$64.85
Relative Value (P/E)
$133.60
Dividend Discount Model
$163.33
Consensus Value
$158.66
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)
- $6.68
- EPS (Forward)
- $8.02
- Book Value
- $54.73
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.2%
- Debt/Equity
- 29%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance