The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$107.64Fair value$209.16Bull$270.38
FairClose
52-week traded range
52W low $120.2452W high $166.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Wintrust Financial closed at $152.16, 27.3% below the consensus fair value of $209.16 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$236.32
+55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$168.17
+10.5%
√(22.5 × EPS × BVPS)
EPS=11.4, BVPS=110.26
P/E Fair Value
$228.00
+49.8%
EPS × 20x (sector P/E)
EPS=11.4, Sector P/E=20x
Peter Lynch (PEG)
$147.86
-2.8%
EPS × Growth% (PEG = 1 is fair)
EPS=11.4, g=13%
EV/EBITDA
$270.38
+77.7%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=1.19B
Dividend Discount (DDM)
$107.64
-29.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.99, r=10%, g=8%
Book Value (P/B)
$136.45
-10.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=110.26, ROE=11%, g=6%, r=10%
Reverse DCF
$152.16
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 13%
Margin of Safety
$158.12
+3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=210.83, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.