Intrinsic Value
FIRST BUSEY CORP /NV/ · BUSE
Conservative
More adverse but historically defensible assumptions.
$23.70
Base
The model's central intrinsic-value estimate.
$26.18
Optimistic
More favorable but historically defensible assumptions.
$55.83
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Model confidence: 86%Valuation as of Sep 21, 2026Latest filing used Feb 26, 2026
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized ROE
- 9.0%
- Cost of equity
- 9.95%
- Terminal ROE
- 9.5%
- Terminal growth
- 2.50%
- Book common equity
- $2.5B
- Intrinsic common equity
- $2.2B
- Terminal-value share
- -4.2%
Model notes (13)
- Intrinsic value is below book; the forecast return does not cover the cost of equity (Base case)
- Forecast payout capped at 100% of earnings left the demonstrated range (Conservative case)
- Intrinsic value is below book; the forecast return does not cover the cost of equity (Conservative case)
- Book-value rollforward residual of 33.1%(FY2016)
- Book-value rollforward residual of 33.3%(FY2017)
- Book-value rollforward residual of 13.9%(FY2019)
- Book-value rollforward residual of 5.0%(FY2021)
- Book-value rollforward residual of 42.1%(FY2025)
- Net charge-offs unavailable
- Net interest income to assets is a proxy; average earning assets are unavailable so no net interest margin is published
- Non-performing loans unavailable
- Regulatory capital constraint unavailable
- Terminal return on equity is below the cost of equity; terminal value is negative
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2026-02-26