What is Camden National Corp worth?
With the base-case assumptions below, a discounted cash flow model on Camden National Corp's reported free cash flow gives $82.88 per share. The share price was $57.82 on September 25, 2026, 30% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $53.84 | -7% |
| Base | 8.5% | 9.0% | $82.88 | +43% |
| Bull | 13.5% | 8.0% | $140.76 | +143% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $104.59 | $111.25 | $119.39 | $129.57 | $142.66 |
| 8.0% | $88.36 | $92.68 | $97.79 | $103.92 | $111.41 |
| 9.0% | $76.51 | $79.47 | $82.88 | $86.85 | $91.55 |
| 10.0% | $67.50 | $69.60 | $71.98 | $74.70 | $77.84 |
| 11.0% | $60.42 | $61.96 | $63.68 | $65.62 | $67.82 |
Where the presets come from
Base: years 1 to 5 grow at Camden National Corp's revenue growth rate over the last 5 fiscal years (8.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions