Catalyst Bancorp Inc (CLST) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Catalyst Bancorp Inc (US:CLST), trading at 16.93. In 2025, Catalyst Bancorp Inc generated $15.34 Million in revenue and $3.10 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Catalyst Bancorp Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 16.93
- Recent Revenue (2025): $15.34 Million
- Free Cash Flow (2025): $3.10 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.