What is the intrinsic value of NRIM?
As of 2025-10-21, the Intrinsic Value of Northrim BanCorp Inc (NRIM) is
33.74 USD. This NRIM valuation is based on the model Peter Lynch Fair Value.
With the current market price of 20.96 USD, the upside of Northrim BanCorp Inc is
60.99%.
Is NRIM undervalued or overvalued?
Based on its market price of 20.96 USD and our intrinsic valuation, Northrim BanCorp Inc (NRIM) is undervalued by 60.99%.
33.74 USD
Intrinsic Value
NRIM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
33.74 - 33.74 |
33.74 |
60.99% |
| P/E |
19.52 - 22.29 |
20.33 |
-3.0% |
| DDM - Stable |
15.57 - 29.74 |
22.65 |
8.1% |
| DDM - Multi |
15.03 - 22.22 |
17.92 |
-14.5% |
NRIM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
463.01 |
| Beta |
1.16 |
| Outstanding shares (mil) |
22.09 |
| Enterprise Value (mil) |
463.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
5.00% |
| WACC |
8.53% |