LOGN (Logansport Financial) Intrinsic Value: DCF (Earnings Based): $51.90 (As of Aug. 01, 2026) — 1418% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

LOGN Logansport Financial Corp LOGN
62 GF Score
Price $33.75
GF Value $32.89
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Logansport Financial Intrinsic Value: DCF (Earnings Based)?

Logansport Financial LOGN +0.45% 62 Intrinsic Value: DCF (Earnings Based) is $51.90 as of Aug. 01, 2026, which is 1418% above its 10-year median of 3.42. GuruFocus rates LOGN with a GF Score™ of 62/100 and a GF Value™ of $32.89 (Fairly Valued). The stock has 1 warning sign investors should review. Among 673 Banks companies, Logansport Financial ranks worse than 148588.26% on this metric.

As of today (2026-08-01), Logansport Financial's intrinsic value calculated from the Discounted Earnings model is $51.90.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Logansport Financial's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for Logansport Financial is 34.97%.

The historical rank and industry rank for Logansport Financial's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Earnings Based) Ratio of Logansport Financial was 3.42. The lowest was 3.42. And the median was 3.42.

LOGN's Price-to-DCF (Earnings Based) is not ranked *
in the Banks industry.
Industry Median: 0.66
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

Logansport Financial  (OTCPK:LOGN) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Logansport Financial Intrinsic Value: DCF (Earnings Based) Related Terms


Logansport Financial Intrinsic Value: DCF (Earnings Based) Historical Data

* Premium members only.

The historical data trend for Logansport Financial's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Logansport Financial Intrinsic Value: DCF (Earnings Based) Chart

Logansport Financial Annual Data
Trend Dec02 Dec03 Dec08 Dec09 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: DCF (Earnings Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Logansport Financial Quarterly Data
Mar04 Mar08 Jun08 Sep08 Dec08 Mar09 Jun09 Sep09 Dec09 Dec20 Dec21 Dec22 Dec23 Sep24 Dec24 Mar25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

LOGN vs MSBB, GOVB, FIDS: Intrinsic Value: DCF (Earnings Based) Comparison

For the Banks - Regional subindustry, Logansport Financial's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Logansport Financial Price-to-DCF (Earnings Based) vs Banks Industry

For the Banks industry and Financial Services sector, Logansport Financial's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where Logansport Financial's Price-to-DCF (Earnings Based) falls into.


LOGN
62GF Score
Logansport Financial Corp LOGN
Intrinsic Value: DCF (Earnings Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Logansport Financial Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.72%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 9.80%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Logansport Financial's average EPS without NRI Growth Rate in the past 10 years was 9.80%, which is between 5% and 20%. => GuruFocus defaults => Growth Rate: 9.80%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $3.284.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Logansport Financial's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.098)/(1+0.11) = 0.98918918918919
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=3.284*15.8036
=51.90

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(51.9-33.75)/51.9
=34.97 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: DCF (Earnings Based) of $51.90 mean?
Logansport Financial (LOGN) has a Intrinsic Value: DCF (Earnings Based) of $51.90 as of Aug. 01, 2026. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on Logansport Financial and its competitors. This is 1418% above median its historical median of 3.42. Over the past decade, Logansport Financial's Intrinsic Value: DCF (Earnings Based) has ranged from 3.42 to 3.42. According to the industry distribution chart, Logansport Financial ranks #999999 out of 673 companies in the Banks industry.
Is Logansport Financial's Intrinsic Value: DCF (Earnings Based) too high?
Logansport Financial's current Intrinsic Value: DCF (Earnings Based) of $51.90 is 1418% above median its 10-year median of 3.42. Over the past 10 years, this metric has ranged from a low of 3.42 to a high of 3.42. The Banks industry median Intrinsic Value: DCF (Earnings Based) is 0.66. Logansport Financial's value of $51.90 is 7763.6% above this industry median. Based on the distribution chart, Logansport Financial ranks #999999 out of 673 companies in the Banks industry, which is in the bottom quartile relative to peers. Overall, Logansport Financial has a GF Score™ of 62/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Logansport Financial's Intrinsic Value: DCF (Earnings Based) compare to MSBB and GOVB?
According to the Banks industry distribution chart, Logansport Financial ranks #999999 out of 673 companies for Intrinsic Value: DCF (Earnings Based). This places Logansport Financial in the lower half of its industry. The industry median Intrinsic Value: DCF (Earnings Based) is 0.66. Logansport Financial's value of $51.90 is 7763.6% above this benchmark. Historically, Logansport Financial's own Intrinsic Value: DCF (Earnings Based) has ranged from 3.42 to 3.42 over the past decade. While the company's 10-year median is 3.42 vs. the industry median of 0.66, Logansport Financial has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Earnings Based) for a Banks company?
The median Intrinsic Value: DCF (Earnings Based) among Banks companies is 0.66, based on 673 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Earnings Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Earnings Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Logansport Financial's current Intrinsic Value: DCF (Earnings Based) of $51.90 is 7763.6% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Earnings Based) mean?
A high Intrinsic Value: DCF (Earnings Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on Logansport Financial and its competitors. For the Banks industry, the median Intrinsic Value: DCF (Earnings Based) is 0.66 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Logansport Financial's current Intrinsic Value: DCF (Earnings Based) is $51.90, which is 1418% above median its own 10-year median of 3.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Logansport Financial stock overvalued right now?
Based on GuruFocus' analysis, Logansport Financial (LOGN) is currently considered Fairly Valued. The stock's GF Value™ is $32.89, compared to a current price of $33.75 — trading 2.6% above its estimated fair value. The current Intrinsic Value: DCF (Earnings Based) is $51.90, which is 1418% above median its 10-year median of 3.42 and 7763.6% above the Banks industry median of 0.66. Logansport Financial's overall GF Score™ is 62/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Earnings Based) calculated?
Intrinsic Value: DCF (Earnings Based) is calculated from a company's financial statements. For Logansport Financial (LOGN), the current Intrinsic Value: DCF (Earnings Based) is $51.90 as of Aug. 01, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Logansport Financial (LOGN) Overvalued in 2026?

Based on GuruFocus' analysis, Logansport Financial stock appears to be overvalued. The current stock price of $33.75 is trading 2.6% above its estimated GF Value™ of $32.89. GuruFocus considers Logansport Financial to be Fairly Valued.

Key valuation signals for LOGN:

  • Intrinsic Value: DCF (Earnings Based): $51.90 (1418% above median its 10-year median of 3.42)
  • GF Value™: $32.89 vs. price of $33.75 (2.6% above fair value)
  • GF Score™: 62/100 with 1 warning sign
  • Industry Position: 7763.6% above the Banks median (#999999 of 673)

No single metric tells the full story. See the LOGN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Logansport Financial Business Description

Address 723 East Broadway, Logansport, IN, USA, 46947
Logansport Financial Corp is the holding company for Logansport Savings Bank. Along with its subsidiary, the company is predominantly engaged in providing a full range of banking and financial services to individual and corporate customers in Cass County, Indiana, and surrounding counties.
62GF Score

Get the complete analysis for LOGN

Intrinsic Value: DCF (Earnings Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$33.75
Price
$32.89
GF Value