Banner Corporation (BANR) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

BANR — Fair Value Analysis

Banner Corporation

Current: $73.65Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$45.19

-38.6% vs price

Base Case (Median)

$80.52

9.3% vs price

Bull Case (75th pct.)

$89.73

21.8% vs price

$45.19$80.52$89.73

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-39.12	-153.1%	High (40%)
PE Comparable	$73.30	-0.5%	Medium (25%)
Growth Trajectory DCF	$95.70	29.9%	Medium (20%)
Graham Number	$87.74	19.1%	High (80%)

Interpretation

Based on 4 out of 8 methods, BANR appears fairly valued at the current price of $73.65. The base case fair value of $80.52 implies 9.3% 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.