NB Bancorp, Inc. Common Stock
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-28.1% vs price
Base Case (Median)
-2.0% vs price
Bull Case (75th pct.)
55.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11.40 | -49.9% | High (40%) |
| PE Comparable | $18.01 | -20.8% | Medium (25%) |
| Growth Trajectory DCF | $61.61 | 170.9% | Medium (20%) |
| Graham Number | $26.54 | 16.7% | High (80%) |
Based on 4 out of 8 methods, NBBK appears fairly valued at the current price of $22.74. The base case fair value of $22.28 implies 2.0% 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.