investorscraft@gmail.com

Intrinsic ValuePrinceton Bancorp, Inc. (BPRN)

Previous Close$36.23
Intrinsic Value
Upside potential
Previous Close
$36.23

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

The Bank of Princeton operates as a community-focused commercial bank, primarily serving small to mid-sized businesses, professionals, and retail customers in New Jersey and Pennsylvania. Its core revenue model is driven by traditional banking activities, including commercial and residential lending, deposit services, and wealth management. The bank differentiates itself through personalized customer service and local market expertise, positioning it as a trusted financial partner in its regional footprint. The Bank of Princeton competes in a highly fragmented market dominated by larger regional and national banks, yet it maintains a competitive edge by leveraging its deep community ties and agile decision-making. Its loan portfolio is diversified across commercial real estate, small business loans, and consumer lending, with a focus on credit quality and relationship banking. The bank’s conservative underwriting and localized approach help mitigate risks associated with economic cycles while fostering long-term customer loyalty.

Revenue Profitability And Efficiency

In FY 2024, The Bank of Princeton reported revenue of $74.7 million and net income of $10.2 million, reflecting a net margin of approximately 13.7%. The bank’s diluted EPS stood at $1.56, supported by disciplined cost management and stable interest income. Operating cash flow of $14.7 million indicates healthy liquidity generation, with no capital expenditures reported, suggesting efficient use of existing infrastructure.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its ability to maintain a steady net interest margin and low-cost deposit base. With no significant capital expenditures, it demonstrates strong capital efficiency, reinvesting earnings to support organic growth and shareholder returns. The absence of heavy operational investments suggests a lean, scalable business model focused on core banking activities.

Balance Sheet And Financial Health

The Bank of Princeton maintains a conservative balance sheet, with $16.9 million in cash and equivalents and total debt of $22.9 million, indicating moderate leverage. The bank’s liquidity position appears stable, with sufficient reserves to meet obligations. Its asset quality and capital ratios, though not detailed here, are likely aligned with regulatory requirements given its community banking focus.

Growth Trends And Dividend Policy

The bank’s growth is likely driven by organic loan and deposit expansion in its regional markets. A dividend of $1.16 per share reflects a commitment to returning capital to shareholders, with a payout ratio of approximately 74%, balancing income distribution with retained earnings for future growth. The dividend policy aligns with its stable earnings profile and conservative financial strategy.

Valuation And Market Expectations

Given its regional focus and modest scale, The Bank of Princeton’s valuation is likely influenced by its profitability, asset quality, and dividend yield. Market expectations may center on its ability to sustain margins in a competitive interest rate environment while maintaining credit discipline. Its niche positioning could appeal to investors seeking exposure to community banking with a disciplined approach.

Strategic Advantages And Outlook

The Bank of Princeton’s strategic advantages include its localized expertise, relationship-driven model, and prudent risk management. The outlook remains stable, with growth contingent on regional economic conditions and its ability to navigate competitive pressures. Its focus on core banking strengths positions it well to capitalize on opportunities in its target markets while mitigating systemic risks.

Sources

Company filings, CIK 0001913971

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