UMB Financial Corporation logo UMBF - UMB Financial Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 9
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $166.75 DETAILS
HIGH: $181.00
LOW: $152.00
MEDIAN: $168.50
CONSENSUS: $166.75
UPSIDE: 16.15%
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 3.6% above fair value
Current Price $143.57
Bear Case $88.68 38.2% downside ($88.68 - $143.57) / $143.57 = -38.2% ROTCE 9.8% → 1.26x TBV
Fair Value $138.58 3.5% downside ($138.58 - $143.57) / $143.57 = -3.5% ROTCE 13.1% → 1.96x TBV
Bull Case $168.51 17.4% upside ($168.51 - $143.57) / $143.57 = 17.4% ROTCE 15.1% → 2.38x TBV

Adjust Assumptions

13.1%
8.6%

Key Value Driver

ROTCE (13.1%) vs. cost of equity (8.6%)

Implied Market Multiple 2.03x

Plain-Language Summary

With ROTCE of 13.1% vs. 8.6% cost of equity, fair P/TBV is 1.96x on $70.66 tangible book, implying $138.58 per share. DDM cross-check: $39.09.

Analyst Consensus (External Reference)

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

Average Target (18 analysts) $166.75
Analyst Range $152.00 – $181.00
Divergence from AlphaVal 17%

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: $39.09 (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