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: $19.08 DETAILS
HIGH: $25.00
LOW: $14.25
MEDIAN: $18.00
CONSENSUS: $19.08
UPSIDE: 51.31%
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 174.2% above fair value
Current Price $12.61
Bear Case $3.22 74.5% downside ($3.22 - $12.61) / $12.61 = -74.5% ROTCE 4.0% → 0.30x TBV
Fair Value $4.60 63.5% downside ($4.60 - $12.61) / $12.61 = -63.5% ROTCE -19.2% → 0.30x TBV
Bull Case $5.98 52.6% downside ($5.98 - $12.61) / $12.61 = -52.6% ROTCE -22.0% → 0.30x TBV

Adjust Assumptions

-19.2%
8.9%

Key Value Driver

ROTCE (-19.2%) vs. cost of equity (8.9%)

Implied Market Multiple 1.39x

Plain-Language Summary

With ROTCE of -19.2% vs. 8.9% 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) $19.08
Analyst Range $14.25 – $25.00
Divergence from AlphaVal 76%

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 (8.9%). This means the bank is worth less than the net assets on its books.
ℹ Wall Street's average price target is $19.08 (from 39 analysts). Our estimate is 76% 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