AlphaMadera's AlphaVal page computes Independent Bank Corp.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag INDB as undervalued, fairly valued, or overvalued.

What is Independent Bank Corp.'s fair value?

Fair value for INDB is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value INDB?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from INDB's most recent reported fundamentals.

INDB - Independent Bank Corp.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $93.33 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Moderate

Trading 21.6% above fair value

Current Price $78.82

Bear Case $45.39 42.4% downside ($45.39 - $78.82) / $78.82 = -42.4% ROTCE 6.6% → 0.55x TBV

Fair Value $64.84 17.7% downside ($64.84 - $78.82) / $78.82 = -17.7% ROTCE 8.8% → 1.01x TBV

Bull Case $84.30 7.0% upside ($84.30 - $78.82) / $78.82 = 7.0% ROTCE 10.1% → 1.29x TBV

Adjust Assumptions

Return on Tangible Equity

8.8%

Cost of Equity

8.7%

Key Value Driver

ROTCE (8.8%) vs. cost of equity (8.7%)

Implied Market Multiple 1.62x

Plain-Language Summary

Our base-case estimate uses P/Tangible Book × ROE Quality. We then blend that result with the average analyst price target of $93.33 from 15 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $64.84 per share.

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.

ℹ Wall Street's average price target is $93.33 (from 15 analysts). Our estimate is 41% 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