As of 2024-12-14, the Intrinsic Value of National Bank Holdings Corp (NBHC) is
79.42 USD. This NBHC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 46.25 USD, the upside of National Bank Holdings Corp is
71.73%.
79.42 USD
Intrinsic Value
NBHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
79.42 - 79.42 |
79.42 |
71.73% |
| P/E |
42.52 - 50.35 |
46.34 |
0.2% |
| DDM - Stable |
27.18 - 53.31 |
40.24 |
-13.0% |
| DDM - Multi |
43.21 - 65.42 |
52.01 |
12.4% |
NBHC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,757.96 |
| Beta |
0.81 |
| Outstanding shares (mil) |
38.01 |
| Enterprise Value (mil) |
1,831.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.00% |
| WACC |
7.79% |