Tokio Marine Holdings, Inc. logo TKOMF - Tokio Marine Holdings, Inc.

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Fair Value Mild
Trading 14.4% below fair value
Current Price $46.59
Bear Case $54.44 16.8% upside ($54.44 - $46.59) / $46.59 = 16.8% ROTCE 18.0% → 4.00x TBV
Fair Value $54.44 16.8% upside ($54.44 - $46.59) / $46.59 = 16.8% ROTCE 24.0% → 4.00x TBV
Bull Case $54.44 16.8% upside ($54.44 - $46.59) / $46.59 = 16.8% ROTCE 27.5% → 4.00x TBV

Adjust Assumptions

24.0%
6.0%

Key Value Driver

ROTCE (24.0%) vs. cost of equity (6.0%)

Implied Market Multiple 3.42x

Plain-Language Summary

With ROTCE of 24.0% vs. 6.0% cost of equity, fair P/TBV is 4.00x on $13.61 tangible book, implying $54.44 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.
Financial statements were converted from JPY into USD using USDJPY at 0.0063 USD per JPY.

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