Tompkins Financial Corporation

TMP US Financials Regional Banks
S&P 600
$98.83
+0.54%
Delayed · cached 15 min

Fair value analysis

TMP
Tompkins Financial Corporation
FinancialsRegional Banks
$98.83
Close used for this calculation
$153.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability21/25
Returns21/25
Balance Sheet17/25
Efficiency25/25
Growth19/25
Exceptional
Quality radar
84Prof.21/25Ret.21/25Eff.25/25B.Sht17/25Growth19/25

Consensus fair value

$153.58
Below FV
▲ +55.4% against the close used
Model range $44.25 – $252.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$44.25Fair value$153.58Bull$252.40
FairClose
52-week traded range
52W low $62.0852W high $101.54

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Tompkins Financial Corporation closed at $98.83, 35.6% below the consensus fair value of $153.58 drawn from 9 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$44.25
-55.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$112.07
+13.4%
√(22.5 × EPS × BVPS)
EPS=11.24, BVPS=49.66
P/E Fair Value
$224.80
+127.5%
EPS × 20x (sector P/E)
EPS=11.24, Sector P/E=20x
Peter Lynch (PEG)
$126.45
+27.9%
EPS × Growth% (PEG = 1 is fair)
EPS=11.24, g=11.3%
EV/EBITDA
$252.40
+155.4%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=231.48M
Dividend Discount (DDM)
$169.18
+71.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.13, r=10%, g=8%
Book Value (P/B)
$205.85
+108.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49.66, ROE=22.6%, g=6%, r=10%
Reverse DCF
$98.83
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 11.3%
Margin of Safety
$95.28
-3.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=127.04, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.