SmartFinancial, Inc. logo SMBK - SmartFinancial, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
1
BUY 3
HOLD 6
SELL 0
STRONG
SELL
0
| PRICE TARGET: $53.00 DETAILS
HIGH: $58.00
LOW: $47.00
MEDIAN: $54.00
CONSENSUS: $53.00
UPSIDE: 4.25%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Mild
Trading 14.0% above fair value
Current Price $50.84
Bear Case $27.09 46.7% downside ($27.09 - $50.84) / $50.84 = -46.7% ROTCE 8.3% → 1.01x TBV
Fair Value $44.60 12.3% downside ($44.60 - $50.84) / $50.84 = -12.3% ROTCE 11.0% → 1.67x TBV
Bull Case $55.10 8.4% upside ($55.10 - $50.84) / $50.84 = 8.4% ROTCE 12.7% → 2.06x TBV

Adjust Assumptions

11.0%
8.2%

Key Value Driver

ROTCE (11.0%) vs. cost of equity (8.2%)

Implied Market Multiple 1.9x

Plain-Language Summary

With ROTCE of 11.0% vs. 8.2% cost of equity, fair P/TBV is 1.67x on $26.73 tangible book, implying $44.60 per share. DDM cross-check: $10.21.

Analyst Consensus (External Reference)

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

Average Target (10 analysts) $53.00
Analyst Range $47.00 – $58.00
Divergence from AlphaVal 16%

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: $10.21 (77% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

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