First Busey Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-61.2% vs price
Base Case (Median)
7.8% vs price
Bull Case (75th pct.)
20.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-9.36 | -130.1% | High (40%) |
| PE Comparable | $33.51 | 7.8% | Medium (25%) |
| Graham Number | $41.55 | 33.7% | High (80%) |
Based on 3 out of 8 methods, BUSE appears fairly valued at the current price of $31.08. The base case fair value of $33.51 implies 7.8% 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.