{
  "run": {
    "id": "cmnr14o0t059ep658zda2zcdv",
    "region": "US",
    "assetId": "cmnr14o0a059ap658q7qu81nm",
    "ticker": "MTB",
    "snapshotId": "cmnr14o0l059cp658pc6hmwmt",
    "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux",
    "createdAt": "2026-04-09T05:21:27.961Z",
    "promptTemplate": {
      "id": "cmnqt07si0005lm3jzpxuu1ux",
      "name": "Oficial 08.apr.2026",
      "version": 1
    },
    "snapshot": {
      "id": "cmnr14o0l059cp658pc6hmwmt",
      "assetId": "cmnr14o0a059ap658q7qu81nm",
      "asOf": "2026-04-08T20:00:02.000Z",
      "snapshot": {
        "asOf": "2026-04-08T20:00:02.000Z",
        "quote": {
          "asOf": "2026-04-08T20:00:02.000Z",
          "open": null,
          "price": 219.04,
          "dayLow": 217.49,
          "volume": 741787,
          "dayHigh": 220,
          "currency": "USD",
          "prevClose": 212.11,
          "week52Low": 152.66,
          "week52High": 239
        },
        "fundamentals": {
          "pe": 11.7824561403509,
          "beta": 0.936358635645959,
          "epsTTM": 17.1,
          "fcfTTM": 2756000000,
          "growth": {
            "epsYoy": 0.1624745071380014,
            "revenueYoy": 0.07527579493835172
          },
          "sector": "State Commercial Banks",
          "margins": {
            "net": 1.72057936028968,
            "gross": null,
            "operating": null
          },
          "website": "http://www.mtb.com/",
          "industry": "Banking",
          "pegRatio": 0.725187990897746,
          "ebitdaTTM": 10651000000,
          "forwardPe": 10.7341502397443,
          "marketCap": 29618092321,
          "totalCash": 1701000000,
          "totalDebt": 13060000000,
          "debtEquity": 0.447612845734654,
          "quickRatio": null,
          "revenueTTM": 1657000000,
          "companyName": "M&T BANK CORP",
          "priceToBook": 1.09019621619769,
          "currentRatio": null,
          "dividendYield": 0.0282941859691961,
          "returnOnAssets": 0.01335300454311274,
          "returnOnEquity": 0.0977139527710183,
          "analystOpinions": null,
          "businessSummary": "M&T Bank Corporation (Manufacturers and Traders Trust Company) is an American bank holding company headquartered in Buffalo, New York. It operates 940+ branches in 12 states and Washington D.C. across the Eastern United States, from Maine to Virginia. Until May 1998, the bank's holding company was named First Empire State Corporation.",
          "enterpriseValue": 43167655000,
          "analystTargetLow": null,
          "analystTargetHigh": null,
          "analystTargetMean": null,
          "fullTimeEmployees": 21839,
          "sharesOutstanding": 149000252,
          "enterpriseToEbitda": 4.052920383062623,
          "analystTargetMedian": null,
          "enterpriseToRevenue": 26.05169281834641,
          "operatingCashflowTTM": 3003000000,
          "analystRecommendationKey": null
        }
      },
      "createdAt": "2026-04-09T05:21:27.957Z"
    },
    "results": [
      {
        "id": "cmnr14o0v059gp6586qqobgsc",
        "runId": "cmnr14o0t059ep658zda2zcdv",
        "modelId": "anthropic",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"MTB\",\"currency\":\"USD\",\"current_price\":219.04,\"target_price_6m\":232,\"target_price_12m\":242,\"recommendation\":\"BUY\",\"confidence\":0.65,\"thesis_bullets\":[\"Attractive PEG of 0.73 with 16% trailing EPS growth supports upside.\",\"Forward P/E of 10.7x undervalues normalized mid-teens ROE trajectory.\",\"P/B near 1.09 is reasonable given improving return on equity profile.\",\"2.8% dividend yield plus buybacks provide total shareholder return floor.\",\"CRE concentration and macro uncertainty cap near-term multiple expansion.\"],\"key_drivers\":[{\"driver\":\"Net interest income trajectory amid evolving rate environment\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Credit quality trends in commercial real estate portfolio\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Continued EPS growth from operating leverage and efficiency gains\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Capital return via dividends and share repurchases\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Loan growth in core Mid-Atlantic and Northeast footprint\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Deposit cost pressures if rates remain elevated\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"People's United integration synergy realization\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Regulatory capital requirements (Basel III endgame)\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Economic cycle sensitivity on provision expense\",\"impact\":\"HIGH\",\"direction\":\"NEG\"}],\"risks\":[\"Commercial real estate downturn could materially increase provision expense.\",\"Prolonged economic slowdown reduces loan demand and fee income.\",\"Regulatory changes increase capital requirements, constraining buybacks.\",\"Deposit competition erodes net interest margin.\",\"Regional bank sentiment contagion from any sector stress event.\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.11,\"wacc\":0.10,\"terminal_multiple\":12.0},\"scenarios\":{\"bear\":{\"target_price\":185,\"prob\":0.15,\"notes\":\"Recession drives CRE losses and NIM compression; P/E compresses to ~9.5x.\"},\"base\":{\"target_price\":242,\"prob\":0.60,\"notes\":\"Mid-single-digit loan growth, stable credit; forward EPS ~$20.40 at 12x P/E.\"},\"bull\":{\"target_price\":272,\"prob\":0.25,\"notes\":\"NIM expansion, benign credit, strong buybacks push ROE above 12%; P/E re-rates to 13x.\"}},\"method_notes\":\"Bank-focused earnings-power valuation anchored on forward EPS (~$20.4 implied by snapshot forward P/E) and normalized P/E range of 10-13x. Assumptions relabeled: revenue_cagr_3y = total revenue growth, ebit_margin_target = ROE target, wacc = cost of equity, terminal_multiple = forward P/E anchor. 12M expected return ~10.5% supports BUY. Sell-side consensus noted but not used as numeric input. Not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "ai-equity-research-v1",
          "risks": [
            "Commercial real estate downturn could materially increase provision expense.",
            "Prolonged economic slowdown reduces loan demand and fee income.",
            "Regulatory changes increase capital requirements, constraining buybacks.",
            "Deposit competition erodes net interest margin.",
            "Regional bank sentiment contagion from any sector stress event."
          ],
          "ticker": "MTB",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Mid-single-digit loan growth, stable credit; forward EPS ~$20.40 at 12x P/E.",
              "target_price": 242
            },
            "bear": {
              "prob": 0.15,
              "notes": "Recession drives CRE losses and NIM compression; P/E compresses to ~9.5x.",
              "target_price": 185
            },
            "bull": {
              "prob": 0.25,
              "notes": "NIM expansion, benign credit, strong buybacks push ROE above 12%; P/E re-rates to 13x.",
              "target_price": 272
            }
          },
          "confidence": 0.65,
          "assumptions": {
            "wacc": 0.1,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 12,
            "ebit_margin_target": 0.11
          },
          "key_drivers": [
            {
              "driver": "Net interest income trajectory amid evolving rate environment",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Credit quality trends in commercial real estate portfolio",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Continued EPS growth from operating leverage and efficiency gains",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Capital return via dividends and share repurchases",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Loan growth in core Mid-Atlantic and Northeast footprint",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Deposit cost pressures if rates remain elevated",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "People's United integration synergy realization",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Regulatory capital requirements (Basel III endgame)",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Economic cycle sensitivity on provision expense",
              "impact": "HIGH",
              "direction": "NEG"
            }
          ],
          "method_notes": "Bank-focused earnings-power valuation anchored on forward EPS (~$20.4 implied by snapshot forward P/E) and normalized P/E range of 10-13x. Assumptions relabeled: revenue_cagr_3y = total revenue growth, ebit_margin_target = ROE target, wacc = cost of equity, terminal_multiple = forward P/E anchor. 12M expected return ~10.5% supports BUY. Sell-side consensus noted but not used as numeric input. Not investment advice.",
          "current_price": 219.04,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Attractive PEG of 0.73 with 16% trailing EPS growth supports upside.",
            "Forward P/E of 10.7x undervalues normalized mid-teens ROE trajectory.",
            "P/B near 1.09 is reasonable given improving return on equity profile.",
            "2.8% dividend yield plus buybacks provide total shareholder return floor.",
            "CRE concentration and macro uncertainty cap near-term multiple expansion."
          ],
          "target_price_6m": 232,
          "target_price_12m": 242
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "anthropic",
            "webSearch": {
              "enabled": false,
              "maxToolCalls": 2,
              "disabledReason": null
            },
            "pauseTurns": 0,
            "stopReason": "end_turn"
          },
          "sanityIssues": []
        },
        "latencyMs": 34877,
        "createdAt": "2026-04-09T05:21:27.961Z",
        "usage": {
          "inputTokens": 3557,
          "outputTokens": 1561,
          "costUsd": 0.05681
        }
      },
      {
        "id": "cmnr14o0v059jp658rlsnpnm8",
        "runId": "cmnr14o0t059ep658zda2zcdv",
        "modelId": "deepseek.reasoner",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"AI Equity Research Model\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"MTB\",\n  \"currency\": \"USD\",\n  \"current_price\": 219.04,\n  \"target_price_6m\": 238.28,\n  \"target_price_12m\": 245.49,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.65,\n  \"thesis_bullets\": [\n    \"Strong regional presence with 940+ branches.\",\n    \"ROE consistently above cost of equity.\",\n    \"Conservative balance sheet with low debt.\",\n    \"Vulnerable to interest rate fluctuations.\",\n    \"Trading below historical valuation multiples.\"\n  ],\n  \"key_drivers\": [\n    { \"driver\": \"Net Interest Margin\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Loan Growth\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Credit Quality\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n    { \"driver\": \"Economic Growth in Regions\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Regulatory Changes\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n    { \"driver\": \"Interest Rate Changes\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n    { \"driver\": \"Efficiency Ratio Improvement\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Capital Return Programs\", \"impact\": \"LOW\", \"direction\": \"POS\" }\n  ],\n  \"risks\": [\n    \"Credit cycle downturn\",\n    \"Interest rate volatility\",\n    \"Regulatory changes increasing costs\",\n    \"Competition from larger banks\",\n    \"Economic recession in key markets\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.06,\n    \"ebit_margin_target\": 0.30,\n    \"wacc\": 0.09,\n    \"terminal_multiple\": 1.15\n  },\n  \"scenarios\": {\n    \"bear\": { \"target_price\": 206.98, \"prob\": 0.2, \"notes\": \"Lower growth and P/B multiple compression.\" },\n    \"base\": { \"target_price\": 245.49, \"prob\": 0.6, \"notes\": \"Steady book value growth and modest P/B expansion.\" },\n    \"bull\": { \"target_price\": 282.14, \"prob\": 0.2, \"notes\": \"Strong economic recovery and higher valuation multiples.\" }\n  },\n  \"method_notes\": \"Valuation based on P/B multiple and ROE-driven book value growth. BUY due to 12% upside and balanced risk-reward. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "AI Equity Research Model",
          "risks": [
            "Credit cycle downturn",
            "Interest rate volatility",
            "Regulatory changes increasing costs",
            "Competition from larger banks",
            "Economic recession in key markets"
          ],
          "ticker": "MTB",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Steady book value growth and modest P/B expansion.",
              "target_price": 245.49
            },
            "bear": {
              "prob": 0.2,
              "notes": "Lower growth and P/B multiple compression.",
              "target_price": 206.98
            },
            "bull": {
              "prob": 0.2,
              "notes": "Strong economic recovery and higher valuation multiples.",
              "target_price": 282.14
            }
          },
          "confidence": 0.65,
          "assumptions": {
            "wacc": 0.09,
            "revenue_cagr_3y": 0.06,
            "terminal_multiple": 1.15,
            "ebit_margin_target": 0.3
          },
          "key_drivers": [
            {
              "driver": "Net Interest Margin",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Loan Growth",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Credit Quality",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Economic Growth in Regions",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Regulatory Changes",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Interest Rate Changes",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Efficiency Ratio Improvement",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Capital Return Programs",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation based on P/B multiple and ROE-driven book value growth. BUY due to 12% upside and balanced risk-reward. Not investment advice.",
          "current_price": 219.04,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Strong regional presence with 940+ branches.",
            "ROE consistently above cost of equity.",
            "Conservative balance sheet with low debt.",
            "Vulnerable to interest rate fluctuations.",
            "Trading below historical valuation multiples."
          ],
          "target_price_6m": 238.28,
          "target_price_12m": 245.49
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "endpoint": "https://api.deepseek.com/v1/chat/completions",
            "provider": "deepseek",
            "webSearch": {
              "enabled": false,
              "supported": false
            },
            "responseFormat": "json_object"
          },
          "sanityIssues": []
        },
        "latencyMs": 465,
        "createdAt": "2026-04-09T05:21:27.961Z",
        "usage": {
          "inputTokens": 2072,
          "outputTokens": 4572,
          "costUsd": 0.0025
        }
      },
      {
        "id": "cmnr14o0v059hp658mnr777f8",
        "runId": "cmnr14o0t059ep658zda2zcdv",
        "modelId": "gemini.3-pro",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Equity Research AI\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"MTB\",\n  \"currency\": \"USD\",\n  \"current_price\": 219.04,\n  \"target_price_6m\": 231.5,\n  \"target_price_12m\": 244.0,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.72,\n  \"thesis_bullets\": [\n    \"Strong regional deposit franchise provides stable, low-cost funding in a volatile rate environment.\",\n    \"Disciplined credit management history mitigates risks associated with commercial real estate exposure.\",\n    \"Successful integration of People's United continues to drive operational efficiencies and scale.\",\n    \"Attractive valuation at 1.1x P/B relative to historical averages and peer performance.\",\n    \"Robust capital position supports consistent dividend growth and potential for share repurchases.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Net Interest Margin (NIM) stability\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Commercial Real Estate (CRE) credit quality\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Loan growth in C&I segments\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Non-interest income from wealth management\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Efficiency ratio improvements\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Federal Reserve interest rate trajectory\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    }\n  ],\n  \"risks\": [\n    \"Significant downturn in commercial real estate values affecting collateral.\",\n    \"Higher-for-longer interest rates increasing deposit beta and funding costs.\",\n    \"Regulatory changes increasing capital requirements for regional banks.\",\n    \"Economic recession leading to higher provision for credit losses.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.045,\n    \"ebit_margin_target\": 0.42,\n    \"wacc\": 0.105,\n    \"terminal_multiple\": 12.5\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 182.0,\n      \"prob\": 0.2,\n      \"notes\": \"Sharp CRE deterioration and rising credit losses impact earnings.\"\n    },\n    \"base\": {\n      \"target_price\": 244.0,\n      \"prob\": 0.6,\n      \"notes\": \"Moderate loan growth and stable credit quality support multiple expansion.\"\n    },\n    \"bull\": {\n      \"target_price\": 278.0,\n      \"prob\": 0.2,\n      \"notes\": \"Faster NIM expansion and superior expense control drive outperformance.\"\n    }\n  },\n  \"method_notes\": \"Valuation derived from a 12.0x forward P/E and 1.2x P/B target. Recommendation reflects ~11.4% price appreciation plus a 2.8% dividend yield. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "Equity Research AI",
          "risks": [
            "Significant downturn in commercial real estate values affecting collateral.",
            "Higher-for-longer interest rates increasing deposit beta and funding costs.",
            "Regulatory changes increasing capital requirements for regional banks.",
            "Economic recession leading to higher provision for credit losses."
          ],
          "ticker": "MTB",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Moderate loan growth and stable credit quality support multiple expansion.",
              "target_price": 244
            },
            "bear": {
              "prob": 0.2,
              "notes": "Sharp CRE deterioration and rising credit losses impact earnings.",
              "target_price": 182
            },
            "bull": {
              "prob": 0.2,
              "notes": "Faster NIM expansion and superior expense control drive outperformance.",
              "target_price": 278
            }
          },
          "confidence": 0.72,
          "assumptions": {
            "wacc": 0.105,
            "revenue_cagr_3y": 0.045,
            "terminal_multiple": 12.5,
            "ebit_margin_target": 0.42
          },
          "key_drivers": [
            {
              "driver": "Net Interest Margin (NIM) stability",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Commercial Real Estate (CRE) credit quality",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Loan growth in C&I segments",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Non-interest income from wealth management",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Efficiency ratio improvements",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Federal Reserve interest rate trajectory",
              "impact": "HIGH",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation derived from a 12.0x forward P/E and 1.2x P/B target. Recommendation reflects ~11.4% price appreciation plus a 2.8% dividend yield. Not investment advice.",
          "current_price": 219.04,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Strong regional deposit franchise provides stable, low-cost funding in a volatile rate environment.",
            "Disciplined credit management history mitigates risks associated with commercial real estate exposure.",
            "Successful integration of People's United continues to drive operational efficiencies and scale.",
            "Attractive valuation at 1.1x P/B relative to historical averages and peer performance.",
            "Robust capital position supports consistent dividend growth and potential for share repurchases."
          ],
          "target_price_6m": 231.5,
          "target_price_12m": 244
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "model": "gemini-3-flash-preview",
            "provider": "gemini",
            "webSearch": {
              "used": false,
              "allowed": false,
              "enabled": false,
              "requested": false,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 15082,
        "createdAt": "2026-04-09T05:21:27.961Z",
        "usage": {
          "inputTokens": 2398,
          "outputTokens": 814,
          "costUsd": 0.014564
        }
      },
      {
        "id": "cmnr14o0v059fp658r40aq0ma",
        "runId": "cmnr14o0t059ep658zda2zcdv",
        "modelId": "openai.gpt-5.4",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"gpt-5\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"MTB\",\"currency\":\"USD\",\"current_price\":219.04,\"target_price_6m\":224,\"target_price_12m\":228,\"recommendation\":\"HOLD\",\"confidence\":0.62,\"thesis_bullets\":[\"Valuation looks reasonable at ~1.1x book and ~10.7x forward earnings.\",\"EPS growth and solid credit metrics support earnings durability.\",\"Deposit costs and rate sensitivity limit near-term multiple expansion.\",\"Capital return and dividend add steady shareholder yield.\",\"Upside exists, but shares appear near fair value today.\"],\"key_drivers\":[{\"driver\":\"Net interest margin stabilization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Deposit cost pressure\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Loan growth in core markets\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Credit quality normalization\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Fee income growth\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Capital return capacity\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Commercial real estate exposure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Valuation near historical fair range\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Recession drives higher charge-offs.\",\"Deposit competition compresses spreads.\",\"CRE stress increases reserves.\",\"Regulatory capital demands rise.\",\"Rate cuts reduce asset yields faster than funding costs.\"],\"assumptions\":{\"revenue_cagr_3y\":0.045,\"ebit_margin_target\":0.56,\"wacc\":0.105,\"terminal_multiple\":11.5},\"scenarios\":{\"bear\":{\"target_price\":190,\"prob\":0.25,\"notes\":\"Credit costs rise and margin pressure persists.\"},\"base\":{\"target_price\":228,\"prob\":0.5,\"notes\":\"Moderate growth, stable credit, and steady capital return.\"},\"bull\":{\"target_price\":255,\"prob\":0.25,\"notes\":\"NII stabilizes faster and valuation rerates modestly.\"}},\"method_notes\":\"Blended earnings-power and P/TBV approach using snapshot quote as authoritative; no sell-side targets used. Bank accounting makes revenue/EBIT inputs rough placeholders for relative valuation only. Recommendation reflects ~4% 12M upside, so HOLD. not investment advice\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "gpt-5",
          "risks": [
            "Recession drives higher charge-offs.",
            "Deposit competition compresses spreads.",
            "CRE stress increases reserves.",
            "Regulatory capital demands rise.",
            "Rate cuts reduce asset yields faster than funding costs."
          ],
          "ticker": "MTB",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Moderate growth, stable credit, and steady capital return.",
              "target_price": 228
            },
            "bear": {
              "prob": 0.25,
              "notes": "Credit costs rise and margin pressure persists.",
              "target_price": 190
            },
            "bull": {
              "prob": 0.25,
              "notes": "NII stabilizes faster and valuation rerates modestly.",
              "target_price": 255
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.105,
            "revenue_cagr_3y": 0.045,
            "terminal_multiple": 11.5,
            "ebit_margin_target": 0.56
          },
          "key_drivers": [
            {
              "driver": "Net interest margin stabilization",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Deposit cost pressure",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Loan growth in core markets",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Credit quality normalization",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Fee income growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Capital return capacity",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Commercial real estate exposure",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Valuation near historical fair range",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Blended earnings-power and P/TBV approach using snapshot quote as authoritative; no sell-side targets used. Bank accounting makes revenue/EBIT inputs rough placeholders for relative valuation only. Recommendation reflects ~4% 12M upside, so HOLD. not investment advice",
          "current_price": 219.04,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Valuation looks reasonable at ~1.1x book and ~10.7x forward earnings.",
            "EPS growth and solid credit metrics support earnings durability.",
            "Deposit costs and rate sensitivity limit near-term multiple expansion.",
            "Capital return and dividend add steady shareholder yield.",
            "Upside exists, but shares appear near fair value today."
          ],
          "target_price_6m": 224,
          "target_price_12m": 228
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "openai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "resp_0faf21857f78762a0069d75b94a7f08194b5ad41c501bfda8f",
            "reasoningEffort": "medium",
            "structuredOutputs": {
              "used": true,
              "requested": true,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 30481,
        "createdAt": "2026-04-09T05:21:27.961Z",
        "usage": {
          "inputTokens": 2341,
          "outputTokens": 1531,
          "costUsd": 0.025531
        }
      },
      {
        "id": "cmnr14o0v059ip658aj67ofqe",
        "runId": "cmnr14o0t059ep658zda2zcdv",
        "modelId": "xai.grok-4.20-reasoning",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"AI Equity Research Model\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"MTB\",\n  \"currency\": \"USD\",\n  \"current_price\": 219.04,\n  \"target_price_6m\": 232,\n  \"target_price_12m\": 250,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.62,\n  \"thesis_bullets\": [\n    \"Strong regional franchise with diversified East Coast revenue.\",\n    \"Attractive 1.09x P/B and 10.7x forward P/E versus peers.\",\n    \"Solid capital base supports dividends, buybacks and growth.\",\n    \"Positive EPS revenue trends despite rate environment.\",\n    \"Credit risks may rise in economic slowdown scenarios.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Loan growth in footprint\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"NIM stabilization\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Capital returns via buybacks\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Credit loss provisions\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Interest rate volatility\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Regional economic strength\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Regulatory compliance costs\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Fee income diversification\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    }\n  ],\n  \"risks\": [\n    \"Higher credit losses in commercial real estate\",\n    \"Prolonged high rates compressing net interest margins\",\n    \"Regulatory tightening on capital requirements\",\n    \"Economic slowdown in Northeast markets\",\n    \"Increased competition from larger banks\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.06,\n    \"ebit_margin_target\": 0.28,\n    \"wacc\": 0.085,\n    \"terminal_multiple\": 11.5\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 195,\n      \"prob\": 0.3,\n      \"notes\": \"Recession drives elevated provisions and lower valuation.\"\n    },\n    \"base\": {\n      \"target_price\": 250,\n      \"prob\": 0.5,\n      \"notes\": \"Stable growth with NIM recovery and steady buybacks.\"\n    },\n    \"bull\": {\n      \"target_price\": 285,\n      \"prob\": 0.2,\n      \"notes\": \"Robust economy accelerates loan growth and ROE expansion.\"\n    }\n  },\n  \"method_notes\": \"Valuation bridges current 10.7x forward P/E to 11.5x terminal on 6% revenue CAGR and peer comps; 14% 12M upside supports BUY. Snapshot data used as baseline. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "AI Equity Research Model",
          "risks": [
            "Higher credit losses in commercial real estate",
            "Prolonged high rates compressing net interest margins",
            "Regulatory tightening on capital requirements",
            "Economic slowdown in Northeast markets",
            "Increased competition from larger banks"
          ],
          "ticker": "MTB",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Stable growth with NIM recovery and steady buybacks.",
              "target_price": 250
            },
            "bear": {
              "prob": 0.3,
              "notes": "Recession drives elevated provisions and lower valuation.",
              "target_price": 195
            },
            "bull": {
              "prob": 0.2,
              "notes": "Robust economy accelerates loan growth and ROE expansion.",
              "target_price": 285
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.06,
            "terminal_multiple": 11.5,
            "ebit_margin_target": 0.28
          },
          "key_drivers": [
            {
              "driver": "Loan growth in footprint",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "NIM stabilization",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Capital returns via buybacks",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Credit loss provisions",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Interest rate volatility",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Regional economic strength",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Regulatory compliance costs",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Fee income diversification",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation bridges current 10.7x forward P/E to 11.5x terminal on 6% revenue CAGR and peer comps; 14% 12M upside supports BUY. Snapshot data used as baseline. Not investment advice.",
          "current_price": 219.04,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Strong regional franchise with diversified East Coast revenue.",
            "Attractive 1.09x P/B and 10.7x forward P/E versus peers.",
            "Solid capital base supports dividends, buybacks and growth.",
            "Positive EPS revenue trends despite rate environment.",
            "Credit risks may rise in economic slowdown scenarios."
          ],
          "target_price_6m": 232,
          "target_price_12m": 250
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "xai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "fee135f1-1968-9e71-81db-1bf39d14da53",
            "usedFallbackChatCompletions": false
          },
          "sanityIssues": []
        },
        "latencyMs": 17002,
        "createdAt": "2026-04-09T05:21:27.961Z",
        "usage": {
          "inputTokens": 2680,
          "outputTokens": 3345,
          "costUsd": 0.058215
        }
      }
    ]
  }
}