First Republic Bank (FRC-PJ) Benjamin Graham's Number - Discounting Cash Flows
FRC-PJ
First Republic Bank
FRC-PJ (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Benjamin Graham's Number

Graham number is a method developed for defensive investors as described in CHAPTER 14 in The Intelligent Investor. It evaluates a stock’s intrinsic value by calculating the square root of 22.5 times the multiplied value of the company’s EPS and BVPS.

This fundamental value formula does not apply to asset-light companies with high growth rates and companies with negative earnings.

Read more: Using The Graham Number Correctly

Interactive Assumptions

Earnings Per Share

Earnings Per Share

Earnings per share (EPS) is a company's net income subtracted by preferred dividends and then divided by the number of common shares it has outstanding.

Book Value Per Share

Book Value Per Share

A company's book value is the total shareholders' equity from the balance sheet. We use the book value per share.

Book Value Per Share = Total Equity / Shares Outstanding

Graham Multiplier

Graham Multiplier

According to Benjamin Graham, the current price should not be more than 1.5 times the book value last reported. However, a multiplier of earnings below 15 could justify a correspondingly higher multiplier of assets. As a rule of thumb, the product of the multiplier times the ratio of price to book value should not exceed 22.5

Graham's Number = square_root(15 * 1.5 * EPS * Book Value) = square_root(Graham Multiplier * EPS * Book Value)

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Results

Benjamin Graham's Number 132.1 USD
Earnings Per Share (EPS) 7.98 USD
Book Value Per Share 97.24 USD
Average Revenue Growth Rate 16.18%
Average Revenue 3.49 Bil. USD
Lowest EPS 3.52 USD
Current Assets 13.16 Bil. USD
Current Liabilities 106.7 Bil. USD
Working Capital -93.53 Bil. USD
Long Term Debt 26.3 Bil. USD

Historical numbers

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 01
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
2014
Dec 31
2013
Dec 31
Earnings Per Share (EPS) 5.5 7.98 8.32 7.78 5.85 5.25 5.24 4.81 4.53 3.69 3.57 3.52
Book Value Per Share 60.61 97.24 96.39 89.82 68.32 58.64 53.25 49.6 46.44 40.27 35.03 31.68
Graham's Number 86.56 132.1 134.3 125.4 94.83 83.23 79.24 73.27 68.8 57.82 53.04 50.09
Reference Market Price 19.44 0.018 18.55 26.89 26.49 25.27
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program