GCM Grosvenor Inc. logo GCMG - GCM Grosvenor Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 3
SELL 0
STRONG
SELL
0
| PRICE TARGET: $17.00 DETAILS
HIGH: $18.00
LOW: $16.00
MEDIAN: $17.00
CONSENSUS: $17.00
UPSIDE: 23.91%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 90% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Strong
Trading 87.9% above fair value
Current Price $13.72
Bear Case $5.11 62.7% downside ($5.11 - $13.72) / $13.72 = -62.7% ROTCE 20.0% → 3.29x TBV
Fair Value $7.30 46.8% downside ($7.30 - $13.72) / $13.72 = -46.8% ROTCE 25.0% → 4.00x TBV
Bull Case $9.49 30.8% downside ($9.49 - $13.72) / $13.72 = -30.8% ROTCE 30.0% → 4.00x TBV

Adjust Assumptions

168.1%
8.9%

Key Value Driver

ROTCE (168.1%) vs. cost of equity (8.9%)

Implied Market Multiple 94.99x

Plain-Language Summary

With ROTCE of 168.1% vs. 8.9% cost of equity, fair P/TBV is 4.00x on $0.14 tangible book, implying $7.30 per share. DDM cross-check: $9.65.

Analyst Consensus (External Reference)

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

Average Target (8 analysts) $17.00
Analyst Range $16.00 – $18.00
Divergence from AlphaVal 57%

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: $9.65 (32% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $17.00 (from 8 analysts). Our estimate is 57% 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