Exchange Bankshares Inc (EXCH) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Exchange Bankshares Inc $110, price $67.42, upside +62.8%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Exchange Bankshares Inc 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 23, 2026.
How to read this chart
60‑month range $22.61 – $69.55 · fair‑value band $82.35 – $137.24 · the $67.42 price screens below the $109.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Exchange Bankshares in your weekly email
Every Wednesday you see whether Exchange Bankshares 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.
Exchange Bankshares, Inc. operates as the holding company for Exchange Bank that provides personal and business banking products and services in Georgia. It offers checking and savings accounts; and mortgage, real estate, consumer, commercial, and home equity loans.
Show more
Exchange Bankshares, Inc. operates as the holding company for Exchange Bank that provides personal and business banking products and services in Georgia. It offers checking and savings accounts; and mortgage, real estate, consumer, commercial, and home equity loans. The company also provides cash management, internet and mobile banking, travel club, bill payment, and merchant services, as well as credit cards. In addition, it offers investment management, financial advising, insurance and annuity products, retirement planning, retirement plan rollovers, business retirement plans, and life insurance services. The company was founded in 1903 and is based in Milledgeville, Georgia.
Stock analysis
Exchange Bankshares Inc (EXCH) currently trades at $67.42, while our model-based Fair Value estimate is $109.79, implying the stock looks roughly 38.6% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $110.44 per share, and 3 of the 4 models we run sit above the $67.42 price.
Bear case: the Asset-Based group reads lowest at $54.47, and 1 of the 4 models stay below the price. Evidence for this calculation is medium.
Scenario range: $82.35 (bear) to $137.24 (bull), the price of $67.42 sits below 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 51/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Exchange Bankshares Inc reported revenue of $24.1M in FY2025 versus $14.0M in FY2021, a compound +14.5%/yr. Reported net income was $5.0M in FY2025, compounding +10.0%/yr from FY2021.
Key figures
Market cap $40.2M · P/E ratio 8.0 · P/S ratio 1.66 · EPS (TTM) $8.44 · Net margin 20.7% · Return on assets (EBIT) 1.3% · Free cash flow $4.3M · Net debt $23.0M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (medium confidence).
What moves the price
The share trades about 3% below its 52-week high and 18% 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 63%, EXCH screens cheaper than that median.
Fair Value models
Bear $82.35Fair Value $109.79Bull $137.24
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 ($6.20 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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+50.6%
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.
+17.4%
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.
+10.8%
Start year 2020 (pandemic)
Revenue growth 7 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.
−54.8%
’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.
+10.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.1%
Dividend (yield on the price)0.0%
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.28% → 26%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−8.1%
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 −10.2% a year for the price.
Compare Exchange Bankshares Inc with another stock
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 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+63% · Top 25%
Profitability
Return on assets0% · Bottom 25%
Net margin (TTM)21% · Below median
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Bottom 25%
Dividend yield (TTM)0.0% · Bottom 25%
Valuation Multiplesvs Banks - Regional median · lower = cheaper
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.
Is Exchange Bankshares Inc (EXCH) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $109.79 versus a price of $67.42, about +63% upside (undervalued).
What is the fair value of EXCH?
Our model-based fair value for Exchange Bankshares Inc is $109.79 (as of Sep 23, 2026), built from audited fundamentals. The current price: $67.42.
What is the quality score of EXCH?
Exchange Bankshares Inc has a Quality Score of 51/100. 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 Exchange Bankshares Inc (EXCH)?
Our model-based price target is the fair value of $109.79 (as of Sep 23, 2026) from 4 valuation models. Cautious scenario $82.35, optimistic scenario $137.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Exchange Bankshares Inc stock forecast for 2026?
Our models put fair value at $109.79, about +63% upside versus a price of $67.42 (undervalued). Cautious scenario $82.35, optimistic scenario $137.24. The calculation is refreshed regularly with new filings.
What growth is priced into Exchange Bankshares Inc (EXCH)?
For today's price to be fair in a discounted-cash-flow model, Exchange Bankshares Inc would have to grow free cash flow by -8.1 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of EXCH use?
Our models discount Exchange Bankshares Inc at 9.7 %: a base by market capitalisation (nano), 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 Exchange Bankshares Inc that is -8.1 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Exchange Bankshares Inc (EXCH) delivered so far?
Over the past 5 years revenue at Exchange Bankshares Inc grew +10.9 % a year. The price currently implies -8.1 % 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 Exchange Bankshares Inc (EXCH) growing?
The median revenue growth in the sector is +8.3 % a year. That is the yardstick for the growth priced into Exchange Bankshares Inc (-8.1 % 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 Exchange Bankshares Inc (EXCH)?
The free-cash-flow yield on the price is 10.63 %: that much free cash flow Exchange Bankshares Inc produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Exchange Bankshares Inc (EXCH)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Exchange Bankshares Inc it is $109.79 per share (as of Sep 23, 2026), against a price of $67.42. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Exchange Bankshares Inc stock overvalued or undervalued in 2026?
As of Sep 23, 2026, EXCH trades below its calculated fair value: price $67.42, fair value $109.79, a gap of about +63% (undervalued). 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 EXCH?
No. The price is what the market pays today ($67.42); the fair value is what the company's own numbers justify ($109.79). For Exchange Bankshares Inc the two are $42.37 per share apart. That gap is exactly why we show both numbers side by side.
How much is Exchange Bankshares Inc worth?
The market values Exchange Bankshares Inc at about $40.2M (market capitalisation, as of Sep 23, 2026). Per share that is $67.42; our models calculate a fair value of $109.79 per share.
What do the bullish and bearish scenarios say about EXCH?
Our models span a range for Exchange Bankshares Inc: cautious scenario $82.35, base $109.79, optimistic $137.24 per share (as of Sep 23, 2026, price $67.42). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of EXCH?
Exchange Bankshares Inc trades at a price-to-earnings ratio of 8.0 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $109.79 is built from several models across several years. Other multiples: P/B 0.8, EV/EBITDA 4.1.
How far is EXCH from its 52-week high?
Exchange Bankshares Inc trades at $67.42, about 3% below its 52-week high of $69.55 and 18% above the low of $57.27 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of $109.79 is for.
Which stocks are comparable to Exchange Bankshares Inc?
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 Exchange Bankshares Inc stock attractive at the current price?
The data as of Sep 23, 2026: price $67.42, calculated fair value $109.79 (+63%), Quality Score 51/100, 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 EXCH calculated?
We run Exchange Bankshares Inc 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 $109.79, 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. Exchange Bankshares Inc currently trades 63 % below its own fair value, and the market average says nothing about that. 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 Exchange Bankshares Inc (EXCH)?
The closing price on Sep 24, 2026 was $67.42. Our model-based fair value is $109.79, about +63% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Exchange Bankshares Inc right now?
The price is below even our cautious bear case ($82.35). The market is more pessimistic than our downside scenario. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Exchange Bankshares Inc
How large is the market capitalisation of Exchange Bankshares Inc (EXCH)?
The market capitalisation of Exchange Bankshares Inc is $40.2M. 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 Exchange Bankshares Inc (EXCH)?
The price-to-sales ratio of Exchange Bankshares Inc is 1.66 (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 Exchange Bankshares Inc (EXCH)?
Earnings per share at Exchange Bankshares Inc are $8.44 (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Exchange Bankshares Inc (EXCH)?
The net margin of Exchange Bankshares Inc is 20.7% (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 EBIT return on assets of Exchange Bankshares Inc (EXCH)?
On an EBIT basis the return on assets of Exchange Bankshares Inc is 1.3% (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.
How much net debt does Exchange Bankshares Inc (EXCH) carry?
The net debt of Exchange Bankshares Inc is $23.0M (fiscal year 2025, ≈ 5.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Exchange Bankshares Inc in the live analysis
One click puts Exchange Bankshares Inc 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.
Some data
Sep 23, 2026