Northern Trust Corporation
Bear Case (25th pct.)
-31.0% vs price
Base Case (Median)
-28.1% vs price
Bull Case (75th pct.)
-11.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $258.38 | 34.9% | High (40%) |
| PE Comparable | $140.91 | -26.4% | Medium (25%) |
| Growth Trajectory DCF | $124.89 | -34.8% | Medium (20%) |
| Graham Number | $134.58 | -29.7% | High (80%) |
Based on 4 out of 8 methods, NTRS appears overvalued at the current price of $191.47. The base case fair value of $137.75 implies 28.1% 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.