Southside Bancshares, Inc.

SBSI US Financials Regional Banks
S&P 600
$32.07
-0.06%
Delayed · cached 15 min

Fair value analysis

SBSI
Southside Bancshares, Inc.
FinancialsRegional Banks
$32.07
Close used for this calculation
$41.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns8/25
Balance Sheet17/25
Efficiency20/25
Growth16/25
Good
Quality radar
64Prof.19/25Ret.8/25Eff.20/25B.Sht17/25Growth16/25

Consensus fair value

$41.81
Below FV
▲ +30.4% against the close used
Model range $13.53 – $74.71
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$13.53Fair value$41.81Bull$74.71
FairClose
52-week traded range
52W low $26.4452W high $35.74

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Southside Bancshares, Inc. closed at $32.07, 23.3% below the consensus fair value of $41.81 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$45.35
+41.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
$38.94
+21.4%
√(22.5 × EPS × BVPS)
EPS=2.29, BVPS=29.42
P/E Fair Value
$45.80
+42.8%
EPS × 20x (sector P/E)
EPS=2.29, Sector P/E=20x
Peter Lynch (PEG)
$18.14
-43.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2.29, g=7.9%
EV/EBITDA
$43.06
+34.3%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=93.24M
Dividend Discount (DDM)
$74.71
+133.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.44, r=10%, g=7.9%
Book Value (P/B)
$13.53
-57.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29.42, ROE=7.8%, g=6%, r=10%
Reverse DCF
$32.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 7.9%
Margin of Safety
$32.52
+1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.36, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.