$129.98
Above FV▼ -20.2% against the close used
Model range $36.33 – $204.56
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$36.33Fair value$129.98Bull$204.56
FairClose
52-week traded range
52W low $119.8552W high $170.08
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Frost Bank closed at $162.92, 25.3% above the consensus fair value of $129.98 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$36.33
-77.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
$128.57
-21.1%
√(22.5 × EPS × BVPS)
EPS=9.92, BVPS=74.05 · outside Graham range (P/E 16.4, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
$198.40
+21.8%
EPS × 20x (sector P/E)
EPS=9.92, Sector P/E=20x
Peter Lynch (PEG)
$78.57
-51.8%
EPS × Growth% (PEG = 1 is fair)
EPS=9.92, g=7.9%
EV/EBITDA
$183.52
+12.6%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=859.49M
Dividend Discount (DDM)
$204.56
+25.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.94, r=10%, g=7.9%
Book Value (P/B)
$148.66
-8.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=74.05, ROE=14%, g=6%, r=10%
Reverse DCF
$162.92
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 7.9%
Margin of Safety
$90.82
-44.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=121.1, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.