US · EBC
Eastern Bankshares, Inc.
- Sector
- Financial Services · Banks - Regional
- Headquarters
- Boston, MA 02110
- Website
- easternbank.com
Price · as of 2024-12-31
$20.26
Market cap 4.4B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $55.55 | +174.19% |
| Intrinsic Value(DCF) | $215.20 | +962.19% |
| Graham-Dodd Method(GD) | $11.36 | -43.95% |
| Graham Formula(GF) | $63.20 | +211.96% |
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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $9.07 | $8.43 | |||
| 2020 | $16.92 | $56.40 | $21.80 | $18.46 | $0.27 |
| 2021 | $19.40 | $55.73 | $35.44 | $16.11 | $0.00 |
| 2022 | $12.68 | $36.36 | $46.21 | $11.63 | $44.68 |
| 2023 | $12.59 | $39.38 | $29.72 | $15.88 | $0.00 |
| 2024 | $15.74 | $55.55 | $2,573.00 | $11.36 | $63.20 |
AI valuation
Our deep-learning model estimates Eastern Bankshares, Inc.'s (EBC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $55.55
- Current price
- $20.26
- AI upside
- +174.19%
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
$215.20
+962.19% upside
Graham-Dodd
$11.36
-43.95% upside
Graham Formula
$63.20
+211.96% 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 |
| EBC | Eastern Bankshares, Inc. | $20.26 | 4.4B | +174% | +962% | -44% | +212% | 23.84 | 0.79 | 2.66 | -10.99 | — | 1.11 | 62.03% | 14.55% | 11.17% | 3.63% | -6.92% | 0.51% | 0.01 | 0.46 | 0.25 | 0.24 | -4.95 | -5385.00% | 9164.00% | 660.00% | 9.48% | 0.01 | -15.64% | 2.90% | 69.00% | 14.68% | -13.69 | -7.89 | -1.99 | -0.50 |
| ASB | Associated Banc-Corp | $26.41 | 4.38B | +11% | +9,936% | -14% | +164% | 9.29 | 0.88 | 1.78 | 4.47 | 3.26 | 1.14 | 58.29% | 23.50% | 19.31% | 9.86% | 17.69% | 1.07% | 0.84 | 0.59 | 0.30 | 0.30 | 6.22 | 28472.00% | 1683.00% | 924.00% | 13.33% | 0.03 | 21.79% | 3.81% | 35.40% | 4.47% | 4.47 | 4.42 | 1.05 | -0.12 |
| FULT | Fulton Financial Corporat… | $20.45 | 3.68B | +85% | -6% | -11% | +35% | 9.78 | 1.10 | 2.02 | 7.45 | 30.10 | 1.33 | 67.42% | 25.68% | 20.71% | 11.71% | 15.02% | 1.22% | 0.37 | 0.84 | 0.05 | 0.05 | 1.94 | 3248.00% | 503.00% | -2400.00% | 7.43% | 0.01 | 10.91% | 3.69% | 36.10% | 5.41% | 8.12 | 13.87 | 2.09 | -0.76 |
| INDB | Independent Bank Corp. | $78.07 | 3.87B | -51% | +39% | -50% | +44% | 19.27 | 1.11 | 3.39 | 14.85 | — | 1.69 | 67.93% | 22.87% | 17.57% | 6.25% | 5.58% | 0.93% | 0.23 | 0.85 | 0.02 | 0.02 | 1.95 | -155.00% | 1982.00% | -3403.00% | 3.50% | 0.01 | 3.69% | 2.63% | 50.70% | 2.63% | 17.04 | 32.91 | 3.90 | -0.22 |
| INTR | Inter & Co, Inc. | $8.71 | 3.83B | +70% | +13,446% | -44% | +52% | 13.14 | 1.44 | 1.32 | -2.20 | 7.46 | 1.81 | 47.37% | 12.41% | 9.34% | 11.89% | -18.17% | 1.42% | 1.33 | 0.36 | 0.54 | 0.53 | 3.55 | 17600.00% | 2712.00% | -5530.00% | 25.43% | 0.07 | -60.68% | 0.54% | 7.10% | 0.69% | -2.59 | -0.96 | -0.32 | -0.09 |
| MTB | M&T Bank Corporation | $216.98 | 33.35B | -40% | -6% | -46% | -98% | 12.57 | 1.23 | 2.91 | -1.65 | 77.99 | 1.74 | 74.62% | 29.99% | 23.16% | 9.80% | -97.99% | 1.35% | 0.45 | 1.04 | 0.32 | 0.32 | -1.44 | 1612.00% | -818.00% | -1573.00% | 7.98% | 0.02 | -98.30% | 2.92% | 36.70% | 10.26% | -1.76 | -2.28 | -0.53 | -0.43 |
| SNV | Synovus Financial Corp. | $50.05 | 6.95B | -44% | -10% | -55% | -38% | 13.65 | 1.25 | 1.91 | -3.19 | — | 1.38 | 53.84% | 17.67% | 14.09% | 9.25% | -10.56% | 0.80% | 0.36 | 0.42 | 0.22 | 0.22 | -1.67 | -1243.00% | 116.00% | -3883.00% | 11.69% | 0.02 | -16.85% | 3.99% | 54.40% | 9.99% | -3.50 | -2.77 | -0.62 | -0.57 |
| TBBK | The Bancorp, Inc. | $52.49 | 2.42B | -12% | -12% | -24% | -48% | 10.86 | 3.59 | 3.59 | 4.03 | 73.93 | 3.59 | 74.26% | 43.89% | 33.05% | 30.85% | -166.02% | 2.52% | 0.61 | — | 8.66 | 8.66 | 1.37 | 1469.00% | -277.00% | 1583.00% | 10.41% | 1.33 | -187.63% | 0.00% | 0.00% | 15.27% | 4.03 | 4.73 | 1.77 | 0.55 |
| TCBI | Texas Capital Bancshares,… | $95.30 | 4.35B | -29% | +12% | +17% | +63% | 13.14 | 1.20 | 2.17 | -2.77 | 3.05 | 1.20 | 60.62% | 22.20% | 16.52% | 9.44% | -136.18% | 1.06% | 0.26 | 0.60 | 0.16 | 0.28 | -1.97 | 43125.00% | 1354.00% | -1650.00% | 8.01% | 0.01 | -139.78% | 0.40% | 5.20% | 4.68% | -3.00 | -3.83 | -0.67 | -0.52 |
| TFSL | TFS Financial Corporation | $14.02 | 3.93B | +92% | -44% | -63% | -71% | 42.39 | 2.04 | 4.87 | 60.05 | 296.71 | 2.06 | 40.28% | 14.48% | 11.49% | 4.84% | 1.52% | 0.53% | 2.59 | 0.24 | 0.05 | 0.05 | 32.46 | 1429.00% | 437.00% | -1703.00% | 1.84% | 0.01 | 1.18% | 1.54% | 65.50% | 1.65% | 72.11 | 116.57 | 10.45 | -0.39 |
| UCB | United Community Banks, I… | $32.17 | 3.85B | +4% | -2% | -37% | -1% | 12.06 | 1.09 | 2.57 | 0.45 | 42.40 | 1.48 | 66.00% | 27.48% | 21.35% | 9.28% | -55.41% | 1.18% | 0.06 | 0.89 | 0.17 | 0.17 | 0.01 | 2843.00% | 382.00% | 3470.00% | 10.31% | 0.02 | -68.86% | 3.12% | 37.60% | 6.55% | 0.49 | 0.51 | 0.14 | -0.60 |
About Eastern Bankshares, Inc.
Eastern Bankshares, Inc. operates as the bank holding company for Eastern Bank that provides banking products and services primarily to retail, commercial, and small business customers. It operates in two segments, Banking Business and Insurance Agency Business. The company provides interest-bearing and non interest-bearing checking deposits, money market deposits, savings deposits, and time certificates of deposits, as well as debit and credit cards. It also offers commercial and industrial loans, commercial real estate and construction loans, small business loans, residential real estate loans, home equity, and lines of credit, as well as other consumer loans comprising unsecured personal lines of credit, overdraft protection, automobile loans, home improvement loans, airplane loans, and other personal loans. In addition, the company provides cash reserves, cash management, merchant, escrow express, government banking, international banking, interest on lawyers trust accounts, retirement planning, and business telephone banking services, as well as products and services for not-for-profit and healthcare. Further, it offers trust and investment products and services; community development and asset-based lending services; financial planning, portfolio management, wealth management, private banking, and fiduciary products; online, mobile, and telephone banking services; and automated lock box collection and account reconciliation services, as well as various insurance products. As of December 31, 2021, the company operated 105 branch offices in eastern Massachusetts and southern New Hampshire; and 23 non-branch offices in eastern Massachusetts, one office in New Hampshire, and one office in Rhode Island. Eastern Bankshares, Inc. was founded in 1818 and is headquartered in Boston, Massachusetts.
- CEO
- Denis K. Sheahan
- Employees
- 2K
- Beta
- 0.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($215.20 ÷ $20.26) − 1 = +962.19% (DCF, example).