We estimate a 2023e RONAV of 10.1%, which would be 9% with normal loan losses of 25bp. We still see a ‘22e adj. PE of 9x; as the normal DPS for 2021 could likely grow with the guidance upgrade (50% pay-out), the dividend adjusted PE for 2022 is now likely below 6x.