The Valuation Desk sum-of-parts analysis produces the following detailed fair value. Bank segment (lending plus financial services): FY2026 estimated revenue of $4.5 billion, operating margin of 18%, operating income of $810 million, tax at 23% producing net income of $625 million. At 12x forward earnings, the segment is worth $7.5 billion. At 14x, $8.8 billion.
Technology platform segment: FY2026 estimated revenue of $1.2 billion, operating margin of 20%, operating income of $240 million, producing net income of approximately $185 million. At 25x forward earnings, worth $4.6 billion. At 35x, $6.5 billion.
Blended fair value range: $12.1-15.3 billion. Current market cap of $25 billion sits approximately 63-107% above the midpoint of our fair value range. On a per-share basis, fair value is $11-14. Current price of $22 implies 36-50% downside. That is the full extent of the contrarian thesis.
These estimates use generous growth assumptions and peer-multiple benchmarks. A more conservative approach would place fair value closer to $10-12 per share. A more aggressive tech platform multiple would stretch fair value to $15-17. None of these frameworks support the current $22 price.