← All valuations

Intrinsic Value

Bogota Financial Corp. · BSBK

Residual Income

Conservative

More adverse but historically defensible assumptions.

$4.73

Base

The model's central intrinsic-value estimate.

$3.56

Optimistic

More favorable but historically defensible assumptions.

$6.62

Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.

Model confidence: 73%Valuation as of Sep 21, 2026Latest filing used Mar 27, 2026

Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.

Valuation drivers
Normalized ROE
1.8%
Cost of equity
9.95%
Terminal ROE
5.9%
Terminal growth
2.50%
Book common equity
$140.9M
Intrinsic common equity
$44.5M
Terminal-value share
-77.6%
Model notes (13)
  • Intrinsic value is below book; the forecast return does not cover the cost of equity (Base case)
  • Terminal value is -78% of intrinsic equity value (Base case)
  • Forecast payout capped at 100% of earnings left the demonstrated range (Conservative case)
  • Intrinsic value is below book; the forecast return does not cover the cost of equity (Conservative case)
  • ROTCE unavailable — tangible common equity is not reported(FY2019–FY2025)
  • Book-value rollforward residual of 34.0%(FY2020)
  • Book-value rollforward residual of 8.2%(FY2021)
  • Intrinsic value is below book; the forecast return does not cover the cost of equity (Optimistic case)
  • Net charge-offs unavailable
  • Net interest income to assets is a proxy; average earning assets are unavailable so no net interest margin is published
  • Non-performing loans unavailable
  • Regulatory capital constraint unavailable
  • Terminal return on equity is below the cost of equity; terminal value is negative
Model details
Normalization
V1
Scenario
V2
Confidence
V1
Engine version
valuation-1.0.1-share-units-terminal
Data snapshot
filed:2026-03-27