$59.53
Near FV▲ +1.8% against the close used
Model range $31.30 – $81.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$31.30Fair value$59.53Bull$81.94
FairClose
52-week traded range
52W low $34.6552W high $58.45
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
TrustCo Bank Corp NY closed at $58.45, 1.8% below the consensus fair value of $59.53 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 18.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$48.26
-17.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$52.51
-10.2%
√(22.5 × EPS × BVPS)
EPS=3.25, BVPS=37.71 · outside Graham range (P/E 18, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
$65.00
+11.2%
EPS × 20x (sector P/E)
EPS=3.25, Sector P/E=20x
Peter Lynch (PEG)
$62.46
+6.9%
EPS × Growth% (PEG = 1 is fair)
EPS=3.25, g=19.2%
EV/EBITDA
$81.94
+40.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=85.63M
Dividend Discount (DDM)
$79.85
+36.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.48, r=10%, g=8%
Book Value (P/B)
$31.30
-46.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.71, ROE=9.3%, g=6%, r=10%
Reverse DCF
$58.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 19.2%
Margin of Safety
$41.44
-29.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=55.26, 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.