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: 7.01%
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 51.8% below fair value
Current Price $97.19
Bear Case $137.39 41.4% upside ($137.39 - $97.19) / $97.19 = 41.4% ROTCE 14.0% → 2.29x TBV
Fair Value $201.54 107.4% upside ($201.54 - $97.19) / $97.19 = 107.4% ROTCE 18.6% → 3.36x TBV
Bull Case $240.02 147.0% upside ($240.02 - $97.19) / $97.19 = 147.0% ROTCE 21.4% → 4.00x TBV

Adjust Assumptions

18.6%
8.4%

Key Value Driver

ROTCE (18.6%) vs. cost of equity (8.4%)

Implied Market Multiple 1.62x

Plain-Language Summary

With ROTCE of 18.6% vs. 8.4% cost of equity, fair P/TBV is 3.36x on $60.07 tangible book, implying $201.54 per share. DDM cross-check: $55.59.

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: $55.59 (72% 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