Northwest Bancshares, Inc.
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.)
-46.5% vs price
Base Case (Median)
-5.9% vs price
Bull Case (75th pct.)
9.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3.91 | -125.0% | High (40%) |
| PE Comparable | $12.45 | -20.4% | Medium (25%) |
| Growth Trajectory DCF | $16.99 | 8.6% | Medium (20%) |
| Graham Number | $17.28 | 10.5% | High (80%) |
Based on 4 out of 8 methods, NWBI appears fairly valued at the current price of $15.64. The base case fair value of $14.72 implies 5.9% 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.