NRIM
Northrim BanCorp Inc
Price:  
93.26 
USD
Volume:  
57,854.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NRIM Intrinsic Value

35.89 %
Upside

What is the intrinsic value of NRIM?

As of 2025-07-01, the Intrinsic Value of Northrim BanCorp Inc (NRIM) is 126.73 USD. This NRIM valuation is based on the model Peter Lynch Fair Value. With the current market price of 93.26 USD, the upside of Northrim BanCorp Inc is 35.89%.

Is NRIM undervalued or overvalued?

Based on its market price of 93.26 USD and our intrinsic valuation, Northrim BanCorp Inc (NRIM) is undervalued by 35.89%.

93.26 USD
Stock Price
126.73 USD
Intrinsic Value
Intrinsic Value Details

NRIM Intrinsic Value - Valuation Summary

Range Selected Upside
a
Fair Value 126.73 - 126.73 126.73 35.89%
P/E 84.95 - 106.88 94.39 1.2%
DDM - Stable 56.45 - 109.12 82.78 -11.2%
DDM - Multi 191.95 - 291.46 231.70 148.4%

NRIM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 514.80
Beta 1.11
Outstanding shares (mil) 5.52
Enterprise Value (mil) 525.11
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 5.00%
WACC 8.78%