investorscraft@gmail.com

Intrinsic ValueNorthwest Bancshares, Inc. (NWBI)

Previous Close$12.88
Intrinsic Value
Upside potential
Previous Close
$12.88

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

Northwest Bancshares, Inc. operates as a community-based financial services company primarily serving retail and commercial customers across the Mid-Atlantic and Northeastern United States. The company generates revenue through traditional banking activities, including interest income from loans and securities, as well as fee-based services such as wealth management, mortgage origination, and deposit account services. Its regional focus allows for deep customer relationships and localized decision-making, differentiating it from larger national competitors. Northwest Bancshares maintains a conservative lending approach, emphasizing residential mortgages, commercial real estate, and small business loans, which aligns with its community banking ethos. The company operates in a competitive landscape dominated by both regional peers and national banks, but its strong deposit base and stable funding profile provide resilience. Its market position is reinforced by a branch network strategically located in economically stable regions, fostering steady loan demand and deposit growth.

Revenue Profitability And Efficiency

Northwest Bancshares reported revenue of $520.5 million for FY 2024, with net income of $100.3 million, reflecting a net margin of approximately 19.3%. Diluted EPS stood at $0.79, supported by disciplined cost management and stable interest income. Operating cash flow of $127.7 million underscores efficient liquidity management, while capital expenditures were minimal at $2.3 million, indicating a lean operational structure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a balanced mix of interest and non-interest income, with a focus on low-cost deposits and prudent credit underwriting. Capital efficiency metrics remain solid, with a conservative leverage profile and steady returns on equity. The modest capital expenditure outlay suggests a focus on optimizing existing infrastructure rather than aggressive expansion.

Balance Sheet And Financial Health

Northwest Bancshares maintains a robust balance sheet, with $288.4 million in cash and equivalents and total debt of $444.7 million, reflecting a manageable leverage ratio. The company’s liquidity position is adequate, supported by a stable deposit base. Asset quality metrics are closely monitored, with a conservative approach to loan loss provisions ensuring financial resilience.

Growth Trends And Dividend Policy

Growth has been steady but measured, with a focus on organic loan and deposit expansion rather than acquisitions. The company’s dividend policy is shareholder-friendly, with an annual dividend of $0.80 per share, offering a competitive yield. This reflects a commitment to returning capital while maintaining sufficient reserves for future opportunities.

Valuation And Market Expectations

The current valuation reflects Northwest Bancshares’ stable but moderate growth profile, trading at multiples consistent with regional banking peers. Market expectations are tempered by broader economic uncertainties, though the company’s conservative risk profile positions it well for sustained performance.

Strategic Advantages And Outlook

Northwest Bancshares benefits from its community-focused model, which fosters customer loyalty and stable funding. Looking ahead, the company is well-positioned to navigate interest rate fluctuations and competitive pressures, though growth may remain incremental. Strategic priorities include digital banking enhancements and selective market penetration to drive efficiency and customer retention.

Sources

Company filings (10-K), investor presentations, Bloomberg

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