The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$67.39Fair value$118.10Bull$150.73
FairClose
52-week traded range
52W low $63.4252W high $77.84
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Intl Bancshares Corp closed at $70.94, 39.9% below the consensus fair value of $118.10 drawn from 8 valuation models.
Financial DNA score 69/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$150.73
+112.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$89.81
+26.6%
√(22.5 × EPS × BVPS)
EPS=6.62, BVPS=54.15
P/E Fair Value
$132.40
+86.6%
EPS × 20x (sector P/E)
EPS=6.62, Sector P/E=20x
Peter Lynch (PEG)
$67.39
-5.0%
EPS × Growth% (PEG = 1 is fair)
EPS=6.62, g=10.2%
Dividend Discount (DDM)
$75.47
+6.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.4, r=10%, g=8%
Book Value (P/B)
$84.07
+18.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=54.15, ROE=12.2%, g=6%, r=10%
Reverse DCF
$70.94
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 10.2%
Margin of Safety
$93.24
+31.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=124.31, 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.