- Intrinsic value is $45.55, implying 13.3% downside from current levels.
- The market prices in aggressive mid-teens ROE; we fundamentally normalize at 10.6%.
- Valuation is driven 55% by Forward Earnings and 40% by Residual Income.
- The deposit franchise is strong, but multiple expansion has vastly overshot underlying fundamentals.
Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.