Fair value (multi-method)
Four independent methods triangulate what AUB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$56.21
Method range
$30.48 – $56.21
median $48.05
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $56.21 | +32.76% |
| Exit multiple | $50.09 | +18.31% |
| Analyst target | $46.00 | +8.64% |
| Graham number | $30.48 | -28.01% |
- Forward DCF$56.21
- Exit multiple$50.09
- Analyst target$46.00
- Graham number$30.48
Stock price
$42.34
EPS (TTM)
$3.71
5Y EPS CAGR
1.0%
Fair value @ hist. growth
$56.21
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-2.7%
per year over your projection horizon
Margin of safety 24.7% vs hist-growth DCF
Historical 5Y CAGR
1.0%
Your model implies
-2.7%
Next-year analyst consensus
1.5%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.5% | -5.7% | -6.4% | -7.2% | -8.2% | -9.3% |
| 7.5% | -3.6% | -4.2% | -4.8% | -5.6% | -6.4% |
| 8.5% | -1.7% | -2.2% | -2.7% | -3.3% | -4.0% |
| 9.5% | 0.1% | -0.4% | -0.8% | -1.3% | -1.9% |
| 10.5% | 1.7% | 1.4% | 0.9% | 0.5% | 0.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.30
Low vs growth
Net debt
$1.26B
Total debt − cash
Beta
0.77
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Atlantic Union Bankshares (AUB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.01% TTM
- Dividend Profile3.42% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.