MORN - Morningstar, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$227.33
DETAILS
HIGH:
$260.00
LOW:
$210.00
MEDIAN:
$212.00
CONSENSUS:
$227.33
UPSIDE:
1.08%
AlphaVal
Deterministic, archetype-aware fair value
Banks, Insurers & Asset Managers
80% confidence
Primary model: P/Tangible Book × ROE Quality
Adjust Assumptions
30.6%
9.9%
Key Value Driver
ROTCE (30.6%) vs. cost of equity (9.9%)
Implied Market Multiple
6.9x
Plain-Language Summary
With ROTCE of 30.6% vs. 9.9% cost of equity, fair P/TBV is 3.55x on $32.57 tangible book, implying $115.52 per share. DDM cross-check: $68.23.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (6 analysts)
$227.33
Analyst Range
$210.00 – $260.00
Divergence from AlphaVal
49%
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: $68.23 (41% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $227.33 (from 6 analysts). Our estimate is 49% 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