Shore Bancshares, Inc.
Bear Case (25th pct.)
-7.9% vs price
Base Case (Median)
12.9% vs price
Bull Case (75th pct.)
25.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13.02 | -43.5% | High (40%) |
| PE Comparable | $23.97 | 4.0% | Medium (25%) |
| Growth Trajectory DCF | $31.21 | 35.5% | Medium (20%) |
| Graham Number | $28.05 | 21.8% | High (80%) |
Based on 4 out of 8 methods, SHBI appears fairly valued at the current price of $23.04. The base case fair value of $26.01 implies 12.9% 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.