NASB (NASB Financial) Intrinsic Value: Projected FCF: $115.86 (As of Sep. 21, 2026)

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.

NASB NASB Financial Inc NASB
58 GF Score
Price $45.20
GF Value $38.62
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is NASB Financial Intrinsic Value: Projected FCF?

NASB Financial NASB -1.74% 58 Intrinsic Value: Projected FCF is $115.86 as of Sep. 21, 2026. GuruFocus rates NASB with a GF Score™ of 58/100 and a GF Value™ of $38.62 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 1,300 Banks companies, NASB Financial ranks better than 70.46% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-21), NASB Financial's Intrinsic Value: Projected FCF is $115.86. The stock price of NASB Financial is $45.20. Therefore, NASB Financial's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for NASB Financial's Intrinsic Value: Projected FCF or its related term are showing as below:

NASB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22   Med: 0.86   Max: 9.91
Current: 0.39

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of NASB Financial was 9.91. The lowest was 0.22. And the median was 0.86.

NASB's Price-to-Projected-FCF is ranked better than
70.46% of 1300 companies
in the Banks industry
Industry Median: 0.6 vs NASB: 0.39

NASB Financial  (OTCPK:NASB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

NASB Financial's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=45.20/51.361212493879
=0.88

* 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.


NASB Financial Intrinsic Value: Projected FCF Related Terms


NASB Financial Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for NASB Financial's Intrinsic Value: Projected FCF 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.

NASB Financial Intrinsic Value: Projected FCF Chart

NASB Financial Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 24.62 24.16 32.24 43.77 51.49

NASB Financial Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF 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 46.96 47.82 48.29 49.06 50.06

NASB vs FDBC, FCCO, LRBI: Intrinsic Value: Projected FCF Comparison

For the Banks - Regional subindustry, NASB Financial's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.


NASB Financial Price-to-Projected-FCF vs Banks Industry

For the Banks industry and Financial Services sector, NASB Financial's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where NASB Financial's Price-to-Projected-FCF falls into.


NASB
58GF Score
NASB Financial Inc NASB
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NASB Financial Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get NASB Financial's Free Cash Flow(6 year avg) = $2.77.

NASB Financial's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Sep25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*2.7732857142857+430.942*0.8)/7.226392
=51.36

* 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: Projected FCF of $115.86 mean?
NASB Financial (NASB) has a Intrinsic Value: Projected FCF of $115.86 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on NASB Financial and its competitors. According to the industry distribution chart, NASB Financial ranks #384 out of 1300 companies in the Banks industry, placing it in the top 29.5%.
Is NASB Financial's Intrinsic Value: Projected FCF too high?
NASB Financial's current Intrinsic Value: Projected FCF is $115.86. The Banks industry median Intrinsic Value: Projected FCF is 0.60. NASB Financial's value of $115.86 is 19210% above this industry median. Based on the distribution chart, NASB Financial ranks #384 out of 1300 companies in the Banks industry, which is above the industry midpoint. Overall, NASB Financial has a GF Score™ of 58/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does NASB Financial's Intrinsic Value: Projected FCF compare to FDBC and FCCO?
According to the Banks industry distribution chart, NASB Financial ranks #384 out of 1300 companies for Intrinsic Value: Projected FCF. This puts NASB Financial in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.60. NASB Financial's value of $115.86 is 19210% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.60, based on 1,300 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. NASB Financial's current Intrinsic Value: Projected FCF of $115.86 is 19210% 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: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on NASB Financial and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.60 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. NASB Financial's current Intrinsic Value: Projected FCF is $115.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NASB Financial stock overvalued right now?
Based on GuruFocus' analysis, NASB Financial (NASB) is currently considered Modestly Overvalued. The stock's GF Value™ is $38.62, compared to a current price of $45.20 — trading 17% above its estimated fair value. The current Intrinsic Value: Projected FCF is $115.86 and 19210% above the Banks industry median of 0.60. NASB Financial's overall GF Score™ is 58/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For NASB Financial (NASB), the current Intrinsic Value: Projected FCF is $115.86 as of Sep. 21, 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 NASB Financial (NASB) Overvalued in 2026?

Based on GuruFocus' analysis, NASB Financial stock appears to be overvalued. The current stock price of $45.20 is trading 17% above its estimated GF Value™ of $38.62. GuruFocus considers NASB Financial to be Modestly Overvalued.

Key valuation signals for NASB:

  • Intrinsic Value: Projected FCF: $115.86
  • GF Value™: $38.62 vs. price of $45.20 (17% above fair value)
  • GF Score™: 58/100 with 5 warning signs
  • Industry Position: 19210% above the Banks median (#384 of 1300)

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


NASB Financial Business Description

Address 12498 South 71 Highway, Grandview, MO, USA, 64030
NASB Financial Inc is a federally chartered stock savings bank, whose business is to attract deposits from the general public and to originate real estate loans, other loans, and short-term investments. It has a portfolio of mortgage loans that are secured by multifamily, construction, development, and commercial real estate properties. Its sources of income include interest on loans, interest on MBS, interest on investment securities, customer service fees, and mortgage banking fees.
58GF Score

Get the complete analysis for NASB

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$45.20
Price
$38.62
GF Value