investorscraft@gmail.com

Intrinsic Value of Amalgamated Financial Corp. (AMAL)

Previous Close$32.62
Intrinsic Value
Upside potential
Previous Close
$32.62

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

Amalgamated Financial Corp. operates as a socially responsible bank, catering primarily to nonprofit organizations, labor unions, and political entities. Its core revenue model revolves around interest income from loans and securities, complemented by fee-based services such as treasury management and digital banking solutions. The company distinguishes itself through its mission-driven approach, aligning financial services with progressive social and environmental values, which resonates strongly with its niche client base. Positioned in the competitive regional banking sector, Amalgamated leverages its specialized expertise and ethical branding to maintain a loyal customer base and differentiate from traditional banks. Its focus on sustainability and advocacy-driven banking provides a unique value proposition, though its market share remains modest compared to larger financial institutions. The company’s emphasis on digital transformation and tailored financial solutions further strengthens its positioning in a rapidly evolving industry.

Revenue Profitability And Efficiency

Amalgamated Financial Corp. reported revenue of $316.5 million for FY 2024, with net income reaching $106.4 million, reflecting a healthy net margin of approximately 33.6%. Diluted EPS stood at $3.44, demonstrating solid earnings power. Operating cash flow of $124.1 million indicates efficient cash generation, while negligible capital expenditures suggest a lean operational structure. The company’s profitability metrics underscore its ability to monetize its specialized banking services effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a stable interest income stream and disciplined cost management. With no significant capital expenditures, Amalgamated allocates resources efficiently, focusing on high-return activities such as lending and fee-based services. The absence of heavy investment in physical infrastructure aligns with its digital-first strategy, enhancing capital efficiency and scalability in serving its targeted client segments.

Balance Sheet And Financial Health

Amalgamated maintains a conservative balance sheet, with $60.7 million in cash and equivalents against total debt of $334.1 million, indicating manageable leverage. The company’s liquidity position appears adequate to meet short-term obligations, while its debt levels are reasonable relative to its asset base. Financial health is further supported by consistent operating cash flows, providing stability in uncertain economic conditions.

Growth Trends And Dividend Policy

Growth trends reflect steady performance, with revenue and net income showing resilience in a competitive banking environment. The company’s dividend policy, offering $0.47 per share, signals confidence in sustained profitability and cash flow generation. While growth may be tempered by its niche focus, Amalgamated’s commitment to shareholder returns underscores its stable financial footing and disciplined capital allocation strategy.

Valuation And Market Expectations

Trading at a diluted EPS of $3.44, Amalgamated’s valuation reflects its niche market positioning and steady earnings profile. Market expectations likely hinge on its ability to maintain profitability amid interest rate fluctuations and competitive pressures. The company’s socially responsible branding may attract ESG-focused investors, though its smaller scale could limit valuation premiums compared to larger peers.

Strategic Advantages And Outlook

Amalgamated’s strategic advantages lie in its mission-aligned banking model and specialized client relationships. The outlook remains positive, driven by demand for ethical financial services and digital innovation. However, macroeconomic headwinds and regulatory changes pose risks. The company’s ability to balance growth with its social mission will be critical in sustaining long-term success.

Sources

Company filings, financial statements

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