WILSON BANK HOLDING CO (WBHC)
National Commercial Banks · Financial Services · $1.5B
Intrinsic Value (Consensus)
$146.02
Current Price
$125.20
Margin of Safety
+16.6%
16.6% Below Intrinsic Value
Value: $146
Price: $125
Valuation Model Estimates
Current Price: $125.20
DCF (Discounted Cash Flow)
$329.23
Graham Number
$68.87
Earnings Power Value
$60.78
Relative Value (P/E)
$125.20
Dividend Discount Model
$450.00
Consensus Value
$146.02
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%.
Health Score
A
84
Profitability
22/25
Strength
24/25
Valuation
19/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $6.26
- EPS (Forward)
- $7.51
- Book Value
- $33.67
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 18.3%
- Debt/Equity
- 2%
- Revenue Growth
- 14.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.1%
- 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: 2026-06-12
Source: Yahoo Finance