Previous Close | $25.70 |
Intrinsic Value | $17.55 |
Upside potential | -32% |
Data is not available at this time.
Bank of Marin Bancorp operates as a regional bank primarily serving Northern California, with a focus on commercial banking, personal banking, and wealth management services. The bank generates revenue through interest income from loans and investments, as well as fee-based services. Its core offerings include commercial real estate loans, small business financing, and deposit products, catering to local businesses and individuals. The bank differentiates itself through personalized service and deep community ties, positioning as a trusted financial partner in its markets. Operating in a competitive regional banking sector, Bank of Marin emphasizes relationship banking and niche lending expertise, particularly in sectors like professional services and nonprofit organizations. Its market position is bolstered by a conservative risk management approach and a stable deposit base, though it faces challenges from larger national banks and fintech disruptors.
In FY 2024, Bank of Marin reported revenue of $116.4 million but recorded a net loss of $8.4 million, reflecting margin pressures and potential credit costs. The diluted EPS of -$0.52 indicates profitability challenges, though operating cash flow remained positive at $28.4 million. Capital expenditures were minimal at $0.5 million, suggesting lean operations. Efficiency metrics may be under strain given the negative net income.
The bank's earnings power appears constrained, with negative net income overshadowing its revenue base. Operating cash flow generation provides some buffer, but the loss raises questions about core profitability drivers. The modest capital expenditures imply limited reinvestment needs, though the current earnings trajectory may pressure capital ratios if sustained.
Bank of Marin maintains a solid liquidity position with $137.3 million in cash and equivalents against $21.7 million in total debt, indicating low leverage risk. The balance sheet structure appears conservative, with debt representing only a small portion of the funding mix. However, the FY 2024 loss could gradually impact capital levels if not reversed, warranting monitoring of asset quality trends.
The negative earnings trend contrasts with the bank's $1.01 per share dividend, which may reflect confidence in balance sheet strength or a commitment to shareholder returns. Growth prospects appear muted given the FY 2024 performance, though the regional banking model could benefit from economic recovery in Northern California. The dividend yield may attract income investors if earnings stabilize.
Market valuation likely incorporates the earnings downturn, with investors potentially discounting future recovery scenarios. The dividend payout may support the stock, but valuation multiples could remain depressed until profitability improves. Regional bank valuations are sensitive to interest rate environments and credit cycle expectations, which remain key watchpoints.
Bank of Marin's community banking focus provides localized expertise but limits diversification benefits. Near-term challenges include restoring profitability amid competitive and macroeconomic pressures. Longer-term opportunities may arise from deepening client relationships and selective lending growth, assuming prudent risk management. The outlook remains cautious until earnings demonstrate sustainable improvement.
Company filings (CIK 0001403475), reported financials for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |