AlphaMadera's AlphaVal page computes Brookline Bancorp, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag BRKL as undervalued, fairly valued, or overvalued.

What is Brookline Bancorp, Inc.'s fair value?

Fair value for BRKL is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value BRKL?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from BRKL's most recent reported fundamentals.

BRKL - Brookline Bancorp, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS

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 11.9% below fair value

Current Price $10.95

Bear Case $8.70 20.5% downside ($8.70 - $10.95) / $10.95 = -20.5% ROTCE 5.4% → 0.30x TBV

Fair Value $12.43 13.5% upside ($12.43 - $10.95) / $10.95 = 13.5% ROTCE 7.1% → 0.59x TBV

Bull Case $16.16 47.6% upside ($16.16 - $10.95) / $10.95 = 47.6% ROTCE 8.2% → 0.79x TBV

Adjust Assumptions

Return on Tangible Equity

7.1%

Cost of Equity

9.3%

Key Value Driver

ROTCE (7.1%) vs. cost of equity (9.3%)

Implied Market Multiple 1.01x

Plain-Language Summary

With ROTCE of 7.1% vs. 9.3% cost of equity, fair P/TBV is 0.59x on $10.81 tangible book, implying $12.43 per share. DDM cross-check: $8.51.

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.

⚠ Return on equity (7.1%) is below the minimum investors require (9.3%). This means the bank is worth less than the net assets on its books.

ℹ Dividend-based valuation: $8.51 (32% 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