1st Source Corporation
Bear Case (25th pct.)
-16.9% vs price
Base Case (Median)
-0.3% vs price
Bull Case (75th pct.)
9.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $38.34 | -56.3% | High (40%) |
| PE Comparable | $84.39 | -3.8% | Medium (25%) |
| Growth Trajectory DCF | $113.37 | 29.2% | Medium (20%) |
| Graham Number | $90.61 | 3.3% | High (80%) |
Based on 4 out of 8 methods, SRCE appears fairly valued at the current price of $87.73. The base case fair value of $87.50 implies 0.3% 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.