Tompkins Financial Corporation logo TMP - Tompkins Financial Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 1
HOLD 3
SELL 0
STRONG
SELL
0
| PRICE TARGET: $104.00 DETAILS
HIGH: $104.00
LOW: $104.00
MEDIAN: $104.00
CONSENSUS: $104.00
UPSIDE: 6.34%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Undervalued Strong
Trading 52.6% below fair value
Current Price $97.80
Bear Case $140.76 43.9% upside ($140.76 - $97.80) / $97.80 = 43.9% ROTCE 14.0% → 2.34x TBV
Fair Value $206.48 111.1% upside ($206.48 - $97.80) / $97.80 = 111.1% ROTCE 18.6% → 3.44x TBV
Bull Case $240.27 145.7% upside ($240.27 - $97.80) / $97.80 = 145.7% ROTCE 21.4% → 4.00x TBV

Adjust Assumptions

18.6%
8.3%

Key Value Driver

ROTCE (18.6%) vs. cost of equity (8.3%)

Implied Market Multiple 1.63x

Plain-Language Summary

With ROTCE of 18.6% vs. 8.3% cost of equity, fair P/TBV is 3.44x on $60.07 tangible book, implying $206.48 per share. DDM cross-check: $56.77.

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: $56.77 (73% 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