investorscraft@gmail.com

Intrinsic ValueBridgewater Bancshares, Inc. (BWB)

Previous Close$16.64
Intrinsic Value
Upside potential
Previous Close
$16.64

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

Bridgewater Bancshares, Inc. operates as a bank holding company for Bridgewater Bank, focusing on commercial banking services primarily in the Minneapolis-St. Paul metropolitan area. The company generates revenue through interest income from loans, including commercial real estate, small business, and consumer lending, as well as fee-based services such as treasury management and deposit accounts. Its market position is anchored in a relationship-driven approach, targeting middle-market businesses and professionals with tailored financial solutions. Bridgewater differentiates itself through localized decision-making, competitive pricing, and a high-touch service model, which fosters customer retention and organic growth. The bank operates in a competitive regional landscape dominated by both large national banks and smaller community institutions, leveraging its agility and deep market knowledge to carve out a niche. Its conservative underwriting standards and disciplined risk management have contributed to stable asset quality, even in fluctuating economic conditions.

Revenue Profitability And Efficiency

In FY 2024, Bridgewater reported revenue of $107.7 million, with net income of $32.8 million, reflecting a net margin of approximately 30.5%. Diluted EPS stood at $1.03, supported by efficient cost management and stable interest income. The absence of capital expenditures suggests a lean operational structure, while operating cash flow of $46.4 million underscores strong liquidity generation from core banking activities.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio yield and low-cost deposit base, which enhance net interest margins. With no significant capital expenditures, Bridgewater allocates resources toward growth initiatives and shareholder returns. The diluted EPS of $1.03 indicates solid capital efficiency, though further details on return on equity or assets would provide deeper insight into its performance relative to peers.

Balance Sheet And Financial Health

Bridgewater maintains a robust balance sheet, with cash and equivalents of $234.1 million providing ample liquidity. Total debt of $452.9 million suggests a moderate leverage position, typical for regional banks. The absence of capital expenditures implies disciplined spending, while the strong operating cash flow supports financial flexibility. Asset quality metrics, though not detailed here, would be critical to assess credit risk.

Growth Trends And Dividend Policy

The company’s growth appears steady, with a dividend payout of $0.15 per share, reflecting a conservative but shareholder-friendly policy. Given its regional focus, growth likely hinges on loan portfolio expansion and deposit gathering. The lack of capex suggests reinvestment is directed toward organic growth rather than physical infrastructure, aligning with its digital and relationship-based strategy.

Valuation And Market Expectations

With a market capitalization inferred from shares outstanding, Bridgewater’s valuation would depend on regional bank comparables and its ability to sustain profitability. The EPS of $1.03 and dividend yield (if known) would influence investor sentiment, though broader interest rate trends and economic conditions in its core market remain key variables.

Strategic Advantages And Outlook

Bridgewater’s strategic advantages include its localized expertise, conservative risk management, and relationship-centric model. The outlook depends on its ability to navigate interest rate volatility and competitive pressures while maintaining asset quality. Expansion within its existing footprint or selective acquisitions could drive future growth, provided capital and liquidity remain strong.

Sources

Company filings (CIK: 0001341317), inferred 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