First Horizon Corporation
Bear Case (25th pct.)
-20.8% vs price
Base Case (Median)
4.5% vs price
Bull Case (75th pct.)
18.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.65 | -74.5% | High (40%) |
| PE Comparable | $25.28 | -2.8% | Medium (25%) |
| Growth Trajectory DCF | $35.96 | 38.2% | Medium (20%) |
| Graham Number | $29.11 | 11.9% | High (80%) |
Based on 4 out of 8 methods, FHN appears fairly valued at the current price of $26.02. The base case fair value of $27.19 implies 4.5% 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.