Glacier Bancorp, Inc.
Bear Case (25th pct.)
-53.4% vs price
Base Case (Median)
-35.2% vs price
Bull Case (75th pct.)
-26.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.89 | -94.2% | High (40%) |
| PE Comparable | $29.88 | -39.8% | Medium (25%) |
| Growth Trajectory DCF | $34.45 | -30.6% | Medium (20%) |
| Graham Number | $42.45 | -14.4% | High (80%) |
Based on 4 out of 8 methods, GBCI appears overvalued at the current price of $49.61. The base case fair value of $32.16 implies 35.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.