F.N.B. Corporation
Bear Case (25th pct.)
-24.1% vs price
Base Case (Median)
21.1% vs price
Bull Case (75th pct.)
40.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-2.03 | -110.5% | High (40%) |
| PE Comparable | $20.32 | 4.7% | Medium (25%) |
| Growth Trajectory DCF | $28.86 | 48.8% | Medium (20%) |
| Graham Number | $26.67 | 37.5% | High (80%) |
Based on 4 out of 8 methods, FNB appears fairly valued at the current price of $19.40. The base case fair value of $23.50 implies 21.1% 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.