investorscraft@gmail.com

Intrinsic Value of First Northwest Bancorp (FNWB)

Previous Close$8.30
Intrinsic Value
Upside potential
Previous Close
$8.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Northwest Bancorp operates as the holding company for First Fed Bank, a community-focused financial institution serving Washington State. The company generates revenue primarily through traditional banking activities, including commercial and residential lending, deposit services, and wealth management. Its market position is anchored in local relationships, offering personalized financial solutions to small businesses, professionals, and retail customers. The bank differentiates itself through regional expertise and a commitment to community development, competing against larger regional and national banks. First Northwest Bancorp’s niche lies in its ability to leverage local market knowledge, fostering customer loyalty in a competitive Pacific Northwest banking landscape. While it lacks the scale of national players, its agility and customer-centric approach provide a stable foundation for growth in its target markets.

Revenue Profitability And Efficiency

First Northwest Bancorp reported revenue of $61.0 million for the period, though net income was negative at -$6.6 million, reflecting operational challenges or one-time expenses. Diluted EPS stood at -$0.75, indicating pressure on profitability. Operating cash flow of $16.9 million suggests underlying business activity remains viable, but capital expenditures were negligible, highlighting a conservative approach to reinvestment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS signal weakened earnings power in the current period. However, the absence of capital expenditures implies disciplined capital allocation. Further analysis is needed to determine whether the losses stem from cyclical factors or structural issues, as the operating cash flow figure suggests some resilience in core operations.

Balance Sheet And Financial Health

First Northwest Bancorp maintains $72.4 million in cash and equivalents, providing liquidity, but total debt of $353.5 million indicates leverage. The balance sheet reflects a traditional banking structure, with deposits funding loans. The debt level warrants monitoring, though the cash position offers a buffer. Shareholders’ equity will be critical to assess solvency given the recent net loss.

Growth Trends And Dividend Policy

Despite profitability challenges, the company paid a dividend of $0.28 per share, signaling a commitment to shareholder returns. Growth prospects depend on improving net interest margins and loan portfolio performance. The lack of capital expenditures may limit expansion, but the dividend suggests confidence in stabilizing cash flows.

Valuation And Market Expectations

The negative EPS complicates traditional valuation metrics, but the dividend yield may attract income-focused investors. Market expectations likely hinge on a turnaround in profitability, with investors weighing the bank’s regional strengths against broader industry headwinds such as interest rate volatility.

Strategic Advantages And Outlook

First Northwest Bancorp’s community banking model provides a defensible niche, but execution risks remain amid profitability pressures. The outlook depends on stabilizing earnings, managing debt, and leveraging local market expertise. If macroeconomic conditions stabilize, the bank could rebound, but near-term challenges persist.

Sources

Company filings (CIK: 0001556727), reported financials for FY ending 2024-12-31

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount