What is the intrinsic value of INDB?
As of 2025-07-11, the Intrinsic Value of Independent Bank Corp (Massachusetts) (INDB) is
55.09 USD. This INDB valuation is based on the model Peter Lynch Fair Value.
With the current market price of 67.41 USD, the upside of Independent Bank Corp (Massachusetts) is
-18.27%.
Is INDB undervalued or overvalued?
Based on its market price of 67.41 USD and our intrinsic valuation, Independent Bank Corp (Massachusetts) (INDB) is overvalued by 18.27%.
55.09 USD
Intrinsic Value
INDB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
55.09 - 55.09 |
55.09 |
-18.27% |
| P/E |
67.58 - 88.30 |
73.84 |
9.5% |
| DDM - Stable |
37.47 - 97.42 |
67.45 |
0.1% |
| DDM - Multi |
73.10 - 141.36 |
95.74 |
42.0% |
INDB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,873.01 |
| Beta |
1.04 |
| Outstanding shares (mil) |
42.62 |
| Enterprise Value (mil) |
3,232.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.18% |
| Cost of Debt |
5.00% |
| WACC |
9.07% |