As of 2024-12-12, the Intrinsic Value of Capital Bancorp Inc (CBNK) is
49.02 USD. This CBNK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 30.82 USD, the upside of Capital Bancorp Inc is
59.04%.
49.02 USD
Intrinsic Value
CBNK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
49.02 - 49.02 |
49.02 |
59.04% |
| P/E |
25.16 - 29.49 |
27.44 |
-11.0% |
| DDM - Stable |
16.50 - 33.09 |
24.80 |
-19.5% |
| DDM - Multi |
28.48 - 44.73 |
34.83 |
13.0% |
CBNK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
510.38 |
| Beta |
0.46 |
| Outstanding shares (mil) |
16.56 |
| Enterprise Value (mil) |
522.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.83% |
| Cost of Debt |
5.00% |
| WACC |
7.61% |