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

HBANP — Fair Value Analysis

HUNTINGTON BANCSHARES INC /MD/

Current: $16.04Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$13.35

-16.8% vs price

Base Case (Median)

$17.29

7.8% vs price

Bull Case (75th pct.)

$18.67

16.4% vs price

$13.35$17.29$18.67

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$4.94	-69.2%	High (40%)
PE Comparable	$16.15	0.7%	Medium (25%)
Growth Trajectory DCF	$18.42	14.8%	Medium (20%)
Graham Number	$19.42	21.1%	High (80%)

Interpretation

Based on 4 out of 8 methods, HBANP appears fairly valued at the current price of $16.04. The base case fair value of $17.29 implies 7.8% 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.