Morningstar, Inc. logo MORN - Morningstar, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 2
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $227.33 DETAILS
HIGH: $260.00
LOW: $210.00
MEDIAN: $212.00
CONSENSUS: $227.33
UPSIDE: 1.08%
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 94.7% above fair value
Current Price $224.89
Bear Case $88.02 60.9% downside ($88.02 - $224.89) / $224.89 = -60.9% ROTCE 20.0% → 2.70x TBV
Fair Value $115.52 48.6% downside ($115.52 - $224.89) / $224.89 = -48.6% ROTCE 25.0% → 3.55x TBV
Bull Case $130.29 42.1% downside ($130.29 - $224.89) / $224.89 = -42.1% ROTCE 30.0% → 4.00x TBV

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.
ℹ Dividend-based valuation: $68.23 (41% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
ℹ 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