investorscraft@gmail.com

Intrinsic ValueBrookline Bancorp, Inc. (BRKL)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Brookline Bancorp, Inc. operates as a bank holding company for Brookline Bank and other subsidiaries, providing commercial, retail, and small business banking services primarily in Massachusetts and the northeastern U.S. The company generates revenue through interest income from loans and securities, as well as fee-based services such as wealth management and deposit accounts. Its market position is anchored in regional community banking, leveraging localized customer relationships and niche lending expertise in commercial real estate and small business financing. Brookline Bancorp differentiates itself through personalized service and a conservative underwriting approach, targeting middle-market businesses and retail clients. The bank maintains a competitive edge in its core markets by focusing on relationship banking rather than scale-driven efficiency, though it faces pressure from larger national banks and fintech disruptors. Its loan portfolio is diversified across commercial, residential, and consumer segments, with a strong emphasis on commercial real estate lending, which aligns with its regional economic strengths.

Revenue Profitability And Efficiency

In FY 2024, Brookline Bancorp reported revenue of $628.5 million, with net income of $68.7 million, translating to diluted EPS of $0.77. Operating cash flow stood at $105.0 million, while capital expenditures were modest at $5.0 million. The bank's efficiency metrics reflect a traditional regional banking model, with profitability influenced by net interest margin dynamics and loan portfolio performance.

Earnings Power And Capital Efficiency

The company's earnings power is primarily driven by net interest income, supported by its loan portfolio yield and funding mix. Capital efficiency appears balanced, with a focus on maintaining adequate reserves and liquidity. The diluted EPS of $0.77 suggests moderate earnings generation relative to its share count of approximately 89 million shares outstanding.

Balance Sheet And Financial Health

Brookline Bancorp's balance sheet shows $543.7 million in cash and equivalents against $1.56 billion in total debt, indicating a leveraged but manageable position typical for regional banks. The liquidity position appears sufficient to cover near-term obligations, while the debt load reflects funding needs for its lending activities. Asset quality metrics would provide further insight into financial health but are not disclosed here.

Growth Trends And Dividend Policy

The company maintains a dividend policy with $0.54 per share in payouts, suggesting a commitment to shareholder returns. Growth trends are likely tied to regional economic conditions and loan demand, with expansion opportunities constrained by its geographic focus. The dividend yield and payout ratio would require comparison to peers for full context.

Valuation And Market Expectations

Market expectations for Brookline Bancorp are likely tempered by its regional focus and susceptibility to interest rate fluctuations. Valuation metrics would depend on P/E comparisons with similar community banks, with investor sentiment influenced by macroeconomic trends affecting the banking sector. The stock's performance may reflect its niche positioning and dividend appeal.

Strategic Advantages And Outlook

Brookline Bancorp's strategic advantages include deep regional expertise and relationship-driven banking, though it faces challenges from digital disruption and competitive pressures. The outlook hinges on its ability to maintain loan quality and navigate interest rate environments. Its conservative approach may provide stability but could limit growth in a rapidly evolving financial services landscape.

Sources

Company filings (CIK: 0001049782), disclosed financials for FY 2024

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