Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
INDEPENDENT BANK CORP
Bear Case (25th pct.)
-21.0% vs price
Base Case (Median)
-15.8% vs price
Bull Case (75th pct.)
-6.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $51.77 | -35.3% | High (40%) |
| PE Comparable | $67.05 | -16.3% | Medium (25%) |
| Growth Trajectory DCF | $67.83 | -15.3% | Medium (20%) |
| Graham Number | $96.09 | 20.0% | High (80%) |
Based on 4 out of 8 methods, INDB appears overvalued at the current price of $80.06. The base case fair value of $67.44 implies 15.8% 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.