First Busey Corporation (BUSE)
Banks - Regional · Financial Services · $2.4B
Intrinsic Value (Consensus)
$25.05
Current Price
$28.25
Margin of Safety
-11.3%
11.3% Above Intrinsic Value
Value: $25
Price: $28
Valuation Model Estimates
Current Price: $28.25
DCF (Discounted Cash Flow)
$25.64
Graham Number
$30.90
Earnings Power Value
$14.27
Relative Value (P/E)
$29.40
Dividend Discount Model
$3.01
Consensus Value
$25.05
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
15/25
Strength
25/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.47
- EPS (Forward)
- $1.50
- Book Value
- $28.87
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.5%
- Debt/Equity
- 2%
- Revenue Growth
- 55.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.9%
- Beta
- 0.72
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance