Fair value (multi-method)
Four independent methods triangulate what BANF 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)
$529.36
Method range
$48.64 – $529.36
median $98.37
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 | $529.36 | +379.62% |
| Exit multiple | $101.74 | -7.82% |
| Analyst target | $95.00 | -13.93% |
| Graham number | $48.64 | -55.93% |
- Forward DCF$529.36
- Exit multiple$101.74
- Analyst target$95.00
- Graham number$48.64
Stock price
$110.37
EPS (TTM)
$7.30
5Y EPS CAGR
18.9%
Fair value @ hist. growth
$529.36
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
-1.1%
per year over your projection horizon
Margin of safety 79.2% vs hist-growth DCF
Historical 5Y CAGR
18.9%
Your model implies
-1.1%
Next-year analyst consensus
0.2%
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% |
|---|---|---|---|---|---|
| 5.6% | -4.5% | -5.5% | -6.6% | -8.0% | -9.6% |
| 6.6% | -2.0% | -2.7% | -3.6% | -4.6% | -5.8% |
| 7.6% | 0.2% | -0.4% | -1.1% | -1.9% | -2.8% |
| 8.6% | 2.2% | 1.7% | 1.1% | 0.5% | -0.3% |
| 9.6% | 4.1% | 3.6% | 3.1% | 2.6% | 2.0% |
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
2.65
Demanding vs growth
Net cash
$93M
Total debt − cash
Beta
0.61
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
BancFirst (BANF) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation