US · CCBG
Capital City Bank Group, Inc.
- Sector
- Financial Services · Banks - Regional
- Headquarters
- Tallahassee, FL 32301
- Website
- ccbg.com
Price · as of 2024-12-31
$46.57
Market cap 731.31M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.37 | -28.34% |
| Intrinsic Value(DCF) | $31.88 | -31.54% |
| Graham-Dodd Method(GD) | $26.24 | -43.67% |
| Graham Formula(GF) | $45.71 | -1.86% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $9.52 | $19.62 | $10.40 | $2.73 | $0.02 |
| 2011 | $6.04 | $92.45 | $11.39 | $6.68 | $0.79 |
| 2012 | $9.76 | $37.14 | $11.54 | $9.45 | $0.00 |
| 2013 | $11.43 | $292.43 | $13.63 | $12.80 | $0.83 |
| 2014 | $12.80 | $39.97 | $13.79 | $12.08 | $1.58 |
| 2015 | $12.11 | $33.53 | $15.78 | $11.67 | $7.93 |
| 2016 | $16.53 | $57.72 | $21.16 | $12.11 | $2.98 |
| 2017 | $21.32 | $46.02 | $23.59 | $11.38 | $7.17 |
| 2018 | $19.75 | $49.53 | $23.50 | $15.68 | $26.37 |
| 2019 | $20.74 | $46.14 | $23.34 | $16.43 | $33.21 |
| 2020 | $25.52 | $136.15 | $20.79 | $15.97 | $73.24 |
| 2021 | $24.79 | $225.32 | $26.97 | $24.02 | $12.31 |
| 2022 | $30.76 | $36.40 | $24.04 | $17.90 | $9.99 |
| 2023 | $26.82 | $53.41 | $26.98 | $30.36 | $91.52 |
| 2024 | $35.38 | $33.37 | $29.55 | $26.23 | $45.71 |
AI valuation
Our deep-learning model estimates Capital City Bank Group, Inc.'s (CCBG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.37
- Current price
- $46.57
- AI upside
- -28.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$31.88
-31.54% upside
Graham-Dodd
$26.24
-43.67% upside
Graham Formula
$45.71
-1.86% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CCBG | Capital City Bank Group, … | $46.57 | 731.31M | -28% | -32% | -44% | -2% | 11.33 | 1.21 | 2.29 | 2.52 | 695.66 | 1.49 | 84.84% | 25.00% | 20.18% | 11.22% | 52.59% | 1.23% | 0.17 | 1.84 | 0.13 | 0.13 | 0.16 | 163.00% | 673.00% | 1498.00% | 9.15% | 0.02 | 55.89% | 2.49% | 28.20% | 2.87% | 2.82 | 3.37 | 0.71 | -0.53 |
| AMTB | Amerant Bancorp Inc. | $21.35 | 895.69M | +69% | -2% | +18% | +29% | 17.22 | 0.95 | 1.36 | -7.98 | — | 0.95 | 57.37% | 10.09% | 8.00% | 5.64% | -16.82% | 0.52% | 1.11 | 0.28 | 0.43 | 0.43 | 8.06 | -38636.00% | 1397.00% | 3098.00% | 11.02% | 0.02 | -31.43% | 1.28% | 22.10% | 3.53% | -8.54 | -5.77 | -0.86 | -0.17 |
| BFST | Business First Bancshares… | $27.30 | 808.5M | +103% | -52% | +51% | +112% | 9.31 | 0.91 | 1.60 | -0.26 | 40.48 | 1.08 | 60.92% | 22.15% | 17.16% | 10.36% | 18.38% | 1.09% | 0.61 | 0.59 | 5.62 | 5.62 | 1.18 | 2301.00% | 1184.00% | 5388.00% | 11.25% | 0.07 | 18.74% | 0.00% | 0.00% | 2.93% | -0.27 | -0.33 | -0.06 | 1.14 |
| CAC | Camden National Corporati… | $46.16 | 781.13M | +11% | +40% | -50% | +83% | 10.94 | 1.09 | 2.00 | 4.79 | 50.00 | 1.33 | 59.41% | 22.59% | 18.29% | 10.33% | 18.19% | 0.92% | 1.03 | 0.56 | 0.15 | 0.15 | 4.76 | 2189.00% | 1574.00% | -1469.00% | 9.54% | 0.01 | 19.00% | 4.23% | 46.30% | 21.78% | 5.07 | 6.00 | 1.15 | -0.62 |
| HTB | HomeTrust Bancshares, Inc… | $42.14 | 735.09M | +204% | -23% | -5% | +231% | 10.70 | 1.06 | 1.99 | 1.57 | 74.90 | 1.15 | 65.95% | 23.69% | 18.57% | 10.72% | 37.16% | 1.19% | 0.02 | 0.75 | 0.17 | 0.17 | -3.42 | 1429.00% | 3656.00% | -14940.00% | 4.81% | 0.01 | 19.14% | 1.31% | 14.00% | 30.68% | 1.96 | 4.84 | 0.46 | -0.50 |
| HTBK | Heritage Commerce Corp | $12.43 | 765.19M | +275% | +1% | -68% | -39% | 14.41 | 0.85 | 2.32 | -9.98 | — | 1.13 | 67.71% | 22.54% | 16.12% | 5.95% | -12.80% | 0.75% | 0.06 | 0.72 | 0.25 | 0.25 | -15.42 | -3714.00% | 335.00% | -4765.00% | 6.39% | 0.01 | -11.79% | 5.45% | 78.60% | 101.31% | -10.60 | -16.08 | -2.39 | -0.57 |
| MCB | Metropolitan Bank Holding… | $84.15 | 866.58M | +5% | +146% | +23% | +18% | 12.80 | 1.23 | 1.73 | 3.15 | 110.05 | 1.23 | 52.64% | 19.26% | 13.49% | 9.65% | 13.26% | 0.91% | 0.00 | 0.48 | — | — | -0.12 | 1164.00% | 710.00% | -3919.00% | 9.74% | — | 16.54% | 0.00% | 0.00% | 29.58% | 3.15 | 3.60 | 0.61 | 0.34 |
| MCBS | MetroCity Bankshares, Inc… | $28.10 | 809.79M | +75% | +6% | -40% | +78% | 10.75 | 1.65 | 2.96 | 9.11 | 43.44 | 1.65 | 59.36% | 37.25% | 27.52% | 16.07% | 11.65% | 1.82% | 0.91 | 0.92 | 0.10 | 0.10 | 1.62 | 2475.00% | 1196.00% | -1938.00% | 8.97% | 0.02 | 11.24% | 3.04% | 32.60% | 9.77% | 9.42 | 13.22 | 3.51 | -0.41 |
| MPB | Mid Penn Bancorp, Inc. | $32.17 | 741.27M | -6% | +25% | +3% | +151% | 9.00 | 0.68 | 1.45 | 3.18 | 33.80 | 0.85 | 56.94% | 19.57% | 16.12% | 8.26% | 9.72% | 0.92% | 0.12 | 0.46 | 0.07 | 0.07 | 0.42 | 2664.00% | 2057.00% | -1029.00% | 9.99% | 0.01 | 8.74% | 3.11% | 28.00% | 58.93% | 3.54 | 4.78 | 0.69 | -0.76 |
| NBBK | NB Bancorp, Inc. Common S… | $21.34 | 803.4M | +72% | -16% | +16% | +75% | 16.85 | 0.93 | 2.34 | 8.54 | 4.61 | 0.93 | 52.82% | 19.28% | 13.86% | 5.53% | 6.28% | 0.87% | 0.16 | 0.45 | 0.08 | 0.08 | -1.47 | 36522.00% | 2801.00% | -1756.00% | 5.81% | 0.01 | 6.15% | 0.00% | 0.00% | 39.88% | 8.97 | 12.75 | 1.73 | -0.62 |
| ORRF | Orrstown Financial Servic… | $35.94 | 700.79M | +1% | +31% | -32% | +184% | 20.65 | 0.88 | 1.60 | -11.03 | — | 1.14 | 61.20% | 9.79% | 7.76% | 5.64% | -9.07% | 0.52% | 0.41 | 0.30 | 0.24 | 0.24 | -1.04 | -5673.00% | 6299.00% | -1939.00% | 7.33% | 0.01 | -13.73% | 2.89% | 59.80% | 37.07% | -14.87 | -12.39 | -1.46 | -0.63 |
About Capital City Bank Group, Inc.
Capital City Bank Group, Inc. operates as the financial holding company for Capital City Bank that provides a range of banking and banking-related services to individual and corporate clients. The company offers financing for commercial business properties, equipment, inventories, and accounts receivable, as well as commercial leasing and letters of credit; treasury management services; and merchant credit card transaction processing services. It also provides commercial and residential real estate lending products, as well as fixed- and adjustable-rate residential mortgage loans; personal, automobile, boat/RV, and home equity loans; and credit card programs. In addition, the company offers institutional banking services, including customized checking and savings accounts, cash management systems, tax-exempt loans, lines of credit, and term loans to meet the needs of state and local governments, public schools and colleges, charities, membership, and not-for-profit associations. Further, it provides consumer banking services comprising checking accounts, savings programs, interactive/automated teller machines, debit/credit cards, night deposit services, safe deposit facilities, and online and mobile banking services. Additionally, the company provides asset management for individuals through agency, personal trust, IRA, and personal investment management accounts; and various retail securities products, such as the U.S. government bonds, tax-free municipal bonds, stocks, mutual funds, unit investment trusts, annuities, life insurance, and long-term health care. As of December 31, 2021, it operated through 57 banking offices and 86 ATMs/ITMs in Florida, Georgia, and Alabama. The company was founded in 1895 and is headquartered in Tallahassee, Florida.
- CEO
- William Godfrey Smith Jr.
- Employees
- 940
- Beta
- 0.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($31.88 ÷ $46.57) − 1 = -31.54% (DCF, example).