Northpointe Bancshares, Inc.
Bear Case (25th pct.)
-131.3% vs price
Base Case (Median)
69.3% vs price
Bull Case (75th pct.)
126.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-105.27 | -717.8% | High (40%) |
| PE Comparable | $27.97 | 64.1% | Medium (25%) |
| Growth Trajectory DCF | $65.42 | 283.9% | Medium (20%) |
| Graham Number | $29.74 | 74.5% | High (80%) |
Based on 4 out of 8 methods, NPB appears fairly valued at the current price of $17.04. The base case fair value of $28.85 implies 69.3% 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.