What is the intrinsic value of TSC?
As of 2025-06-22, the Intrinsic Value of TriState Capital Holdings Inc (TSC) is
11.61 USD. This TSC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 30.58 USD, the upside of TriState Capital Holdings Inc is
-62.04%.
Is TSC undervalued or overvalued?
Based on its market price of 30.58 USD and our intrinsic valuation, TriState Capital Holdings Inc (TSC) is overvalued by 62.04%.
11.61 USD
Intrinsic Value
TSC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
11.61 - 11.61 |
11.61 |
-62.04% |
| P/E |
29.76 - 30.11 |
29.87 |
-2.3% |
| DDM - Stable |
19.03 - 38.67 |
28.85 |
-5.7% |
| DDM - Multi |
46.99 - 76.31 |
58.34 |
90.8% |
TSC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,028.71 |
| Beta |
1.90 |
| Outstanding shares (mil) |
33.64 |
| Enterprise Value (mil) |
1,028.71 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.45% |
| Cost of Debt |
5.00% |
| WACC |
7.73% |