Valuation range the line at three costs of equity No line: the bank's ROTCE is at or below the 3% growth rate, so the formula gives no positive multiple. The P/TBV stands on its own.
Where it has traded quarter-end P/TBV · 20 quarters · Sep 30, 2021 → Jun 30, 2026 0.00× 0.50× 1.00× 1.50× 2.00× 2021 2022 2023 2024 2025 2026 2021-09-30 · 1.48× (close 38.61 · TBVPS 26.06) 2021-12-31 · 1.38× (close 36.63 · TBVPS 26.60) 2022-03-31 · 1.26× (close 32.16 · TBVPS 25.63) 2022-06-30 · 1.09× (close 27.39 · TBVPS 25.03) 2022-09-30 · 1.04× (close 25.59 · TBVPS 24.57) 2022-12-31 · 1.01× (close 25.80 · TBVPS 25.43) 2023-03-31 · 1.02× (close 27.12 · TBVPS 26.52) 2023-06-30 · 1.27× (close 33.72 · TBVPS 26.54) 2023-09-30 · 1.31× (close 34.02 · TBVPS 25.94) 2023-12-31 · 1.21× (close 30.69 · TBVPS 25.45) 2024-03-31 · 0.38× (close 9.66 · TBVPS 25.15) 2024-06-30 · 0.46× (close 9.66 · TBVPS 21.20) 2024-09-30 · 0.55× (close 11.23 · TBVPS 20.59) 2024-12-31 · 0.45× (close 9.33 · TBVPS 20.51) 2025-03-31 · 0.67× (close 11.62 · TBVPS 17.34) 2025-06-30 · 0.61× (close 10.60 · TBVPS 17.25) 2025-09-30 · 0.67× (close 11.55 · TBVPS 17.34) 2025-12-31 · 0.80× (close 12.59 · TBVPS 15.82) 2026-03-31 · 0.85× (close 13.17 · TBVPS 15.56) 2026-06-30 · 0.91× (close 14.94 · TBVPS 16.48) p75 1.22× med 0.96× p25 0.65× now 0.67× Five-year median 0.96×, middle half 0.65–1.22×, range 0.38–1.48×. Now 0.67×: −30% below its own median, higher than 35% of those quarters. Each quarter priced at its own TBVPS · the band is the 25th–75th percentile
Where the money goes TTM through Jun 30, 2026 · $B 0 1 2 3 4 Interest income: 4.1 $B 4.1 Interest income Interest expense: −2.3 $B −2.3 Interest expense NII: 1.8 $B 1.8 NII Non-interest income: 0.2 $B 0.2 Non-interest income Net revenue: 2.0 $B 2.0 Net revenue Operating expenses: −1.9 $B −1.9 Operating expenses Provision: −0.1 $B −0.1 Provision Pre-tax: 0.1 $B 0.1 Pre-tax Tax: −0.0 $B −0.0 Tax Net income: 0.0 $B 0.0 Net income
assets $87.7B ÷ TCE $7.8B = 11.2× leverage · ROA 0.05% × 11.2 = ROTCE 0.6%
Revenue mix NII vs. non-interest income · Regional peers (10) FLG 88 / 12
Tier average 74 / 26
Efficiency 92.9% vs. tier 58.1% · ROTCE 0.6% vs. 15.5% · credit cost 2.9% vs. 4.6% · AOCI/TCE −7.0% vs. −11.5%.
Quarter by quarter 8 quarters · Sep 30, 2024 → Jun 30, 2026 · a gap is a dropped quarter