S&T Bancorp, Inc.
Bear Case (25th pct.)
-28.1% vs price
Base Case (Median)
-5.5% vs price
Bull Case (75th pct.)
2.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $10.26 | -79.8% | High (40%) |
| PE Comparable | $45.22 | -10.9% | Medium (25%) |
| Growth Trajectory DCF | $50.71 | -0.1% | Medium (20%) |
| Graham Number | $56.48 | 11.3% | High (80%) |
Based on 4 out of 8 methods, STBA appears fairly valued at the current price of $50.75. The base case fair value of $47.96 implies 5.5% 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.