Virginia National Bankshares Corporation (VABK) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

VABK — Fair Value Analysis

Virginia National Bankshares Corporation

Current: $47.11Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$45.34

-3.8% vs price

Base Case (Median)

$55.13

17.0% vs price

Bull Case (75th pct.)

$57.17

21.4% vs price

$45.34$55.13$57.17

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$35.56	-24.5%	High (40%)
PE Comparable	$55.13	17.0%	Medium (25%)
Graham Number	$59.21	25.7%	High (80%)

Interpretation

Based on 3 out of 8 methods, VABK appears fairly valued at the current price of $47.11. The base case fair value of $55.13 implies 17.0% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.