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

EFSCP — Fair Value Analysis

ENTERPRISE FINANCIAL SERVICES CORP

Current: $17.54Undervalued

Fair Value Range

Bear Case (25th pct.)

$56.32

221.1% vs price

Base Case (Median)

$60.87

247.0% vs price

Bull Case (75th pct.)

$61.83

252.5% vs price

$56.32$60.87$61.83

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$51.78	195.2%	High (40%)
PE Comparable	$60.87	247.0%	Medium (25%)
Growth Trajectory DCF	$62.78	257.9%	Medium (20%)

Interpretation

Based on 3 out of 8 methods, EFSCP appears undervalued at the current price of $17.54. The base case fair value of $60.87 implies 247.0% 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.