Western Alliance Bancorporation
Bear Case (25th pct.)
8.4% vs price
Base Case (Median)
38.5% vs price
Bull Case (75th pct.)
60.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31.36 | -61.6% | High (40%) |
| PE Comparable | $107.65 | 31.7% | Medium (25%) |
| Growth Trajectory DCF | $169.67 | 107.6% | Medium (20%) |
| Graham Number | $118.68 | 45.2% | High (80%) |
Based on 4 out of 8 methods, WAL appears undervalued at the current price of $81.72. The base case fair value of $113.17 implies 38.5% 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.