Old Second Bancorp

Evergreen Bank Acquisition And Digital Banking Upgrades Will Create Value

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

20 Oct 24

Updated

01 May 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

13.8%

4.2%

13.8%

4.2%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

US$21.755.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 0.37%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 0.092%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 1.49%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget has increased revenue growth from 4.9% to 7.1%.

Shared on 11 Mar 25

Fair value Increased 4.38%

AnalystConsensusTarget has decreased revenue growth from -5.6% to 4.9% and decreased future PE multiple from 14.0x to 10.4x.

AnalystConsensusTarget Fair Value

US$21.75

5.1% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

8.45%

Banks revenue growth rate

0.26%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.96%

Calculation

US$141.26m

Earnings '28

12.00x

PE Ratio '28

US$1.69b

Market Cap '28

US$1.69b

Market Cap '28

64.50m

No. shares '28

US$26.27

Share Price '28

US$26.27 Share Price '28

Discounted to 2025 @ 6.78% p.a.

US$21.58

Fair Value '25