Delhi Bank Corp (DWNX) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Delhi Bank Corp $10.99, price $21.46, upside -48.8%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Delhi Bank Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $10.67 – $22.62 · fair‑value band $8.24 – $13.73 · the $21.46 price screens above the $10.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Delhi Bank in your weekly email
Every Wednesday you see whether Delhi Bank is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Delhi Bank Corp. operates as a bank holding company for The Delaware National Bank of Delhi that provides commercial banking products and services to individual and small business customers.
Show more
Delhi Bank Corp. operates as a bank holding company for The Delaware National Bank of Delhi that provides commercial banking products and services to individual and small business customers. The company accepts demand, interest bearing time and savings, personal and business checking, NOW, health savings, money market, club, certificates of deposit, and individual retirement accounts. Its loan products include automobile, motorcycle, recreational vehicle, and boat loans; residential and commercial real estate, home improvements, rental property, vacant land, overdraft protection, personal, commercial and construction loans, commercial real estate, manufactured housing, second homes, and agricultural; and home equity and commercial lines of credit to retail and commercial customers. The company also offers ATM and debit card services, external transfers, automatic transfers and payments, card valet, direct deposit of social security and other pensions, free night depository, personal money orders, safe deposit boxes, telephone banking, wire transfers, automatic clearing house transfers, bank-by-mail, coin redemption, notary public services, rolled coin, and visa / MasterCard merchant account services. Delhi Bank Corp. was incorporated in 1839 and is headquartered in Delhi, New York.
Stock analysis
Delhi Bank Corp (DWNX) currently trades at $21.46, while our model-based Fair Value estimate is $10.99, implying the stock looks roughly 95.3% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $9.52 per share, and 0 of the 4 models we run sit above the $21.46 price.
Bear case: the Asset-Based group reads lowest at $6.19, and 4 of the 4 models stay below the price. Evidence for this calculation is high.
Scenario range: $8.24 (bear) to $13.73 (bull), the price of $21.46 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Delhi Bank Corp reported revenue of $15.6M in FY2025 versus $10.5M in FY2021, a compound +10.5%/yr. Reported net income was $2.5M in FY2025, compounding +5.0%/yr from FY2021.
Key figures
Market cap $72.3M · P/E ratio 25.0 · P/S ratio 3.96 · EPS (TTM) $0.8600 · Dividend yield 1.4% · Net margin 15.9% · Return on equity 9.9% · Return on assets (EBIT) 0.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 5% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −36% fair-value upside, at −49%, DWNX screens richer than that median.
Fair Value models
Bear $8.24Fair Value $10.99Bull $13.73
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.4156 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.0%
Start year 2020 (pandemic). Over 10 years: +4.9% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+4.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.2%
Dividend (yield on the price)1.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.3% vs 3%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.24% → 20%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+20.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +17.4% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Banks - Regional · 1076 stocks
Beats the industry median on 2/13 measures
Overall it trails its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside−49% · Bottom 25%
Profitability
Return on equity (TTM)10% · Below median
Return on assets1% · Below median
Net margin (TTM)27% · Below median
Operating margin (TTM)35% · Below median
Growth and dividend
Revenue growth14% · Above median
Dividend yield (TTM)1.4% · Bottom 25%
Valuation Multiplesvs Banks - Regional median · lower = cheaper
P/E (TTM)25.0× · Priciest 25%
P/B2.32× · Priciest 25%
P/S (TTM)6.61× · Priciest 25%
P/FCF27.5× · Priciest 25%
EV/EBITDA20.7× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 11
FUTURE (revenue growth)70· sector 45
PAST (return on equity)40· sector 41
HEALTH (low debt)100· sector 85
DIVIDEND (yield)27· sector 53
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Delhi Bank Corp Fair Value". https://www.fairvalue-calculator.com/stock/DWNX
Frequently asked questions
Is Delhi Bank Corp (DWNX) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $10.99 versus a price of $21.46, about −49% upside (overvalued).
What is the fair value of DWNX?
Our model-based fair value for Delhi Bank Corp is $10.99 (as of Sep 24, 2026), built from audited fundamentals. The current price: $21.46.
What is the quality score of DWNX?
Delhi Bank Corp has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Delhi Bank Corp (DWNX)?
Our model-based price target is the fair value of $10.99 (as of Sep 24, 2026) from 4 valuation models. Cautious scenario $8.24, optimistic scenario $13.73. It is a calculation from audited fundamentals, not an analyst target.
What is the Delhi Bank Corp stock forecast for 2026?
Our models put fair value at $10.99, about −49% upside versus a price of $21.46 (overvalued). Cautious scenario $8.24, optimistic scenario $13.73. The calculation is refreshed regularly with new filings.
What is the revenue of Delhi Bank Corp (DWNX)?
Delhi Bank Corp reported trailing-twelve-month revenue of about $10.9M (latest available figure, as of Sep 24, 2026).
Does Delhi Bank Corp pay a dividend?
Delhi Bank Corp currently shows a dividend yield of about 1.37% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Delhi Bank Corp (DWNX)?
For today's price to be fair in a discounted-cash-flow model, Delhi Bank Corp would have to grow free cash flow by +20.2 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of DWNX use?
Our models discount Delhi Bank Corp at 12.7 %: a base by market capitalisation (micro), country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Delhi Bank Corp that is +20.2 % per year a year over ten years, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Delhi Bank Corp (DWNX) delivered so far?
Over the past 5 years revenue at Delhi Bank Corp grew +7.1 % a year. The price currently implies +20.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Delhi Bank Corp (DWNX) growing?
The median revenue growth in the sector is +8.5 % a year. That is the yardstick for the growth priced into Delhi Bank Corp (+20.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Delhi Bank Corp (DWNX)?
The free-cash-flow yield on the price is 3.63 %: that much free cash flow Delhi Bank Corp produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Delhi Bank Corp (DWNX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Delhi Bank Corp it is $10.99 per share (as of Sep 24, 2026), against a price of $21.46. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Delhi Bank Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DWNX trades above its calculated fair value: price $21.46, fair value $10.99, a gap of about −49% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DWNX?
No. The price is what the market pays today ($21.46); the fair value is what the company's own numbers justify ($10.99). For Delhi Bank Corp the two are $10.47 per share apart. That gap is exactly why we show both numbers side by side.
How much is Delhi Bank Corp worth?
The market values Delhi Bank Corp at about $72.3M (market capitalisation, as of Sep 24, 2026). Per share that is $21.46; our models calculate a fair value of $10.99 per share.
What do the bullish and bearish scenarios say about DWNX?
Our models span a range for Delhi Bank Corp: cautious scenario $8.24, base $10.99, optimistic $13.73 per share (as of Sep 24, 2026, price $21.46). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DWNX?
Delhi Bank Corp trades at a price-to-earnings ratio of 25.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $10.99 is built from several models across several years. Other multiples: P/B 2.3, P/S 6.6, EV/EBITDA 20.7.
How solid is the balance sheet of Delhi Bank Corp (DWNX)?
Balance-sheet figures for Delhi Bank Corp (as of Sep 24, 2026): return on equity 9.9%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is DWNX from its 52-week high?
Delhi Bank Corp trades at $21.46, at its 52-week high of $21.46 and 5% above the low of $20.40 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of $10.99 is for.
Which stocks are comparable to Delhi Bank Corp?
From the same area (Financial Services) we also value DBS Group, China Merchants Bank Co, UniCredit S.p.A, Intesa Sanpaolo S.p.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Delhi Bank Corp stock attractive at the current price?
The data as of Sep 24, 2026: price $21.46, calculated fair value $10.99 (−49%), Quality Score 62/100, from 4 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DWNX calculated?
We run Delhi Bank Corp through 4 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $10.99, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. Delhi Bank Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Delhi Bank Corp (DWNX)?
The closing price on Sep 24, 2026 was $21.46. Our model-based fair value is $10.99, about −49% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Delhi Bank Corp right now?
The price sits above even our optimistic bull case ($13.73). The favourable scenario is already priced in. Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Delhi Bank Corp (DWNX) come from?
Earnings per share at Delhi Bank Corp grew +0.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.0 %, EBIT margin +0.2 %, tax rate +0.3 %, residual (interest, one-offs) −2.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Delhi Bank Corp
How large is the market capitalisation of Delhi Bank Corp (DWNX)?
The market capitalisation of Delhi Bank Corp is $72.3M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Delhi Bank Corp (DWNX)?
The price-to-sales ratio of Delhi Bank Corp is 3.96 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Delhi Bank Corp (DWNX)?
Earnings per share at Delhi Bank Corp are $0.8600 (price ÷ EPS = P/E 25.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Delhi Bank Corp (DWNX)?
The dividend yield of Delhi Bank Corp is 1.4% (payout 34.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Delhi Bank Corp (DWNX)?
The net margin of Delhi Bank Corp is 15.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Delhi Bank Corp (DWNX)?
The return on equity (ROE) of Delhi Bank Corp is 9.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Delhi Bank Corp (DWNX)?
On an EBIT basis the return on assets of Delhi Bank Corp is 0.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Delhi Bank Corp (DWNX)?
The operating margin of Delhi Bank Corp is 34.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Delhi Bank Corp (DWNX)?
Revenue at Delhi Bank Corp is growing +13.9% versus a year earlier (3y avg +11.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Delhi Bank Corp (DWNX)?
Earnings per share at Delhi Bank Corp are growing +50.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Delhi Bank Corp (DWNX) hold?
Delhi Bank Corp holds more cash than debt, $9.3M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Delhi Bank Corp in the live analysis
One click puts Delhi Bank Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026