Columbia Banking System, Inc. logo COLB - Columbia Banking System, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 9
HOLD 9
SELL 0
STRONG
SELL
0
| PRICE TARGET: $33.75 DETAILS
HIGH: $35.00
LOW: $31.00
MEDIAN: $34.50
CONSENSUS: $33.75
UPSIDE: 9.51%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Mild
Trading 5.5% above fair value
Current Price $30.82
Bear Case $16.82 45.4% downside ($16.82 - $30.82) / $30.82 = -45.4% ROTCE 7.3% → 0.84x TBV
Fair Value $29.21 5.2% downside ($29.21 - $30.82) / $30.82 = -5.2% ROTCE 9.7% → 1.46x TBV
Bull Case $36.64 18.9% upside ($36.64 - $30.82) / $30.82 = 18.9% ROTCE 11.2% → 1.84x TBV

Adjust Assumptions

9.7%
7.9%

Key Value Driver

ROTCE (9.7%) vs. cost of equity (7.9%)

Implied Market Multiple 1.54x

Plain-Language Summary

With ROTCE of 9.7% vs. 7.9% cost of equity, fair P/TBV is 1.46x on $19.96 tangible book, implying $29.21 per share. DDM cross-check: $42.39.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (19 analysts) $33.75
Analyst Range $31.00 – $35.00
Divergence from AlphaVal 13%

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: $42.39 (45% above 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