Green Dot Corporation logo GDOT - Green Dot Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 13
HOLD 24
SELL 2
STRONG
SELL
0
| PRICE TARGET: $18.00 DETAILS
HIGH: $18.00
LOW: $18.00
MEDIAN: $18.00
CONSENSUS: $18.00
UPSIDE: 34.58%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 80% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Strong
Trading 190.9% above fair value
Current Price $13.38
Bear Case $3.22 75.9% downside ($3.22 - $13.38) / $13.38 = -75.9% ROTCE 4.0% → 0.30x TBV
Fair Value $4.60 65.6% downside ($4.60 - $13.38) / $13.38 = -65.6% ROTCE -19.2% → 0.30x TBV
Bull Case $5.98 55.3% downside ($5.98 - $13.38) / $13.38 = -55.3% ROTCE -22.0% → 0.30x TBV

Adjust Assumptions

-19.2%
8.8%

Key Value Driver

ROTCE (-19.2%) vs. cost of equity (8.8%)

Implied Market Multiple 1.47x

Plain-Language Summary

With ROTCE of -19.2% vs. 8.8% cost of equity, fair P/TBV is 0.30x on $9.10 tangible book, implying $4.60 per share.

Analyst Consensus (External Reference)

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

Average Target (39 analysts) $18.00
Analyst Range $18.00 – $18.00
Divergence from AlphaVal 74%

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 (-19.2%) is below the minimum investors require (8.8%). This means the bank is worth less than the net assets on its books.
Wall Street's average price target is $18.00 (from 39 analysts). Our estimate is 74% 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