C - Citigroup Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$140.50
DETAILS
HIGH:
$162.00
LOW:
$87.00
MEDIAN:
$144.50
CONSENSUS:
$140.50
UPSIDE:
12.32%
AlphaVal
Deterministic, archetype-aware fair value
Banks, Insurers & Asset Managers
90% confidence
Primary model: P/Tangible Book × ROE Quality
Adjust Assumptions
7.6%
10.5%
Key Value Driver
ROTCE (7.6%) vs. cost of equity (10.5%)
Implied Market Multiple
1.14x
Plain-Language Summary
Our base-case estimate uses P/Tangible Book × ROE Quality. We then blend that result with the average analyst price target of $140.50 from 27 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $92.79 per share.
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 (7.6%) is below the minimum investors require (10.5%). This means the bank is worth less than the net assets on its books.
Dividend-based valuation: $34.54 (55% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $140.50 (from 27 analysts). Our estimate is 45% below the consensus -- consider that gap carefully.
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