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

GSBC — Fair Value Analysis

GREAT SOUTHERN BANCORP, INC.

Current: $78.91Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$66.35

-15.9% vs price

Base Case (Median)

$78.51

-0.5% vs price

Bull Case (75th pct.)

$85.45

8.3% vs price

$66.35$78.51$85.45

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$47.21	-40.2%	High (40%)
PE Comparable	$72.73	-7.8%	Medium (25%)
Growth Trajectory DCF	$84.29	6.8%	Medium (20%)
Graham Number	$88.92	12.7%	High (80%)

Interpretation

Based on 4 out of 8 methods, GSBC appears fairly valued at the current price of $78.91. The base case fair value of $78.51 implies 0.5% 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.