FRBA - First Bank
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$19.67
DETAILS
HIGH:
$20.00
LOW:
$19.00
MEDIAN:
$20.00
CONSENSUS:
$19.67
UPSIDE:
7.19%
AlphaVal
Deterministic, archetype-aware fair value
Banks, Insurers & Asset Managers
85% confidence
Primary model: P/Tangible Book × ROE Quality
Adjust Assumptions
11.1%
7.2%
Key Value Driver
ROTCE (11.1%) vs. cost of equity (7.2%)
Implied Market Multiple
1.18x
Plain-Language Summary
With ROTCE of 11.1% vs. 7.2% cost of equity, fair P/TBV is 2.26x on $15.60 tangible book, implying $35.28 per share. DDM cross-check: $60.82.
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: $60.82 (72% 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