UMB Financial Corporation logo UMBF - UMB Financial Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 10
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $166.20 DETAILS
HIGH: $182.00
LOW: $147.00
MEDIAN: $167.50
CONSENSUS: $166.20
UPSIDE: 27.55%
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 2.0% below fair value
Current Price $130.30
Bear Case $93.03 28.6% downside ($93.03 - $130.30) / $130.30 = -28.6% ROTCE 9.8% → 1.19x TBV
Fair Value $132.90 2.0% upside ($132.90 - $130.30) / $130.30 = 2.0% ROTCE 13.1% → 1.86x TBV
Bull Case $172.77 32.6% upside ($172.77 - $130.30) / $130.30 = 32.6% ROTCE 15.1% → 2.26x TBV

Adjust Assumptions

13.1%
8.9%

Key Value Driver

ROTCE (13.1%) vs. cost of equity (8.9%)

Implied Market Multiple 1.84x

Plain-Language Summary

With ROTCE of 13.1% vs. 8.9% cost of equity, fair P/TBV is 1.86x on $70.66 tangible book, implying $132.90 per share. DDM cross-check: $37.11.

Analyst Consensus (External Reference)

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

Average Target (19 analysts) $166.20
Analyst Range $147.00 – $182.00
Divergence from AlphaVal 20%

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: $37.11 (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