Old Second Bancorp, Inc.
Bear Case (25th pct.)
-31.4% vs price
Base Case (Median)
-17.2% vs price
Bull Case (75th pct.)
-11.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7.70 | -70.2% | High (40%) |
| PE Comparable | $21.05 | -18.5% | Medium (25%) |
| Growth Trajectory DCF | $21.73 | -15.9% | Medium (20%) |
| Graham Number | $25.82 | -0.0% | High (80%) |
Based on 4 out of 8 methods, OSBC appears overvalued at the current price of $25.83. The base case fair value of $21.39 implies 17.2% 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.