As of 2024-12-14, the Intrinsic Value of Northrim BanCorp Inc (NRIM) is
48.69 USD. This NRIM valuation is based on the model Peter Lynch Fair Value.
With the current market price of 85.50 USD, the upside of Northrim BanCorp Inc is
-43.05%.
48.69 USD
Intrinsic Value
NRIM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
48.69 - 48.69 |
48.69 |
-43.05% |
| P/E |
67.40 - 81.58 |
73.70 |
-13.8% |
| DDM - Stable |
43.41 - 84.94 |
64.17 |
-24.9% |
| DDM - Multi |
93.58 - 141.99 |
112.78 |
31.9% |
NRIM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
470.25 |
| Beta |
0.94 |
| Outstanding shares (mil) |
5.50 |
| Enterprise Value (mil) |
480.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
5.00% |
| WACC |
8.83% |