Arrow Financial Corporation logo AROW - Arrow Financial Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 1
HOLD 0
SELL 0
STRONG
SELL
0
| PRICE TARGET: $46.00 DETAILS
HIGH: $46.00
LOW: $46.00
MEDIAN: $46.00
CONSENSUS: $46.00
UPSIDE: 20.55%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Fair Value Mild
Trading 4.0% below fair value
Current Price $38.16
Bear Case $27.82 27.1% downside ($27.82 - $38.16) / $38.16 = -27.1% ROTCE 8.1% → 0.94x TBV
Fair Value $39.75 4.2% upside ($39.75 - $38.16) / $38.16 = 4.2% ROTCE 10.8% → 1.55x TBV
Bull Case $51.68 35.4% upside ($51.68 - $38.16) / $38.16 = 35.4% ROTCE 12.4% → 1.92x TBV

Adjust Assumptions

10.8%
8.4%

Key Value Driver

ROTCE (10.8%) vs. cost of equity (8.4%)

Implied Market Multiple 1.55x

Plain-Language Summary

With ROTCE of 10.8% vs. 8.4% cost of equity, fair P/TBV is 1.55x on $24.58 tangible book, implying $39.75 per share. DDM cross-check: $19.47.

Warnings

Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.
Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.
Dividend-based valuation: $19.47 (51% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

Key Risks

  • Book value quality matters as much as level — check loan loss reserves
  • Interest rate sensitivity creates non-linear earnings surprises
  • Insurance reserving is actuarial, not financial — errors emerge slowly