Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.

BUSE — Fair Value Analysis

FIRST BUSEY CORP /NV/

Current: $29.73Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$21.43

-27.9% vs price

Base Case (Median)

$31.52

6.0% vs price

Bull Case (75th pct.)

$36.43

22.5% vs price

$21.43$31.52$36.43

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$11.33	-61.9%	High (40%)
PE Comparable	$31.52	6.0%	Medium (25%)
Graham Number	$41.34	39.1%	High (80%)

Interpretation

Based on 3 out of 8 methods, BUSE appears fairly valued at the current price of $29.73. The base case fair value of $31.52 implies 6.0% 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.