investorscraft@gmail.com

Intrinsic ValueBridgewater Bancshares, Inc. (BWBBP)

Previous Close$19.45
Intrinsic Value
Upside potential
Previous Close
$19.45

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, primarily serving commercial and consumer clients through its subsidiary, Bridgewater Bank. The company generates revenue through traditional banking activities, including commercial lending, residential real estate financing, and deposit services. Its market position is anchored in the Upper Midwest, where it leverages local expertise to serve small and mid-sized businesses, distinguishing itself with personalized service and competitive loan products. Bridgewater’s niche focus on relationship banking allows it to maintain strong customer retention while competing with larger regional players. The bank’s diversified loan portfolio mitigates sector-specific risks, and its conservative underwriting standards reinforce stability. As a community-oriented institution, Bridgewater emphasizes long-term client partnerships, which supports steady deposit growth and loan origination. Its market positioning balances agility with prudent risk management, appealing to businesses seeking responsive financial solutions.

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, demonstrating efficient earnings conversion. Operating cash flow of $46.4 million underscores strong liquidity generation, while negligible capital expenditures indicate a lean operational model. The bank’s profitability metrics suggest disciplined cost management and effective interest income strategies.

Earnings Power And Capital Efficiency

Bridgewater’s earnings power is driven by its loan portfolio yield and low-cost deposit base, with ROE likely benefiting from its moderate leverage. The absence of significant capital expenditures highlights capital efficiency, as earnings are reinvested or returned to shareholders. The bank’s ability to sustain profitability amid interest rate fluctuations points to resilient underwriting and pricing discipline.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $234.1 million in cash and equivalents against $452.9 million in total debt. This liquidity position supports operational flexibility, while the debt level appears manageable given steady cash flows. Shareholders’ equity remains robust, providing a cushion against potential credit losses. Bridgewater’s conservative leverage ratios align with its risk-averse banking model.

Growth Trends And Dividend Policy

Bridgewater’s growth is likely organic, focusing on loan and deposit expansion within its regional footprint. The $0.15 annual dividend per share suggests a modest but sustainable payout, prioritizing capital retention for growth. Future trends may hinge on regional economic conditions and the bank’s ability to maintain asset quality while expanding its customer base.

Valuation And Market Expectations

The bank’s valuation metrics are not provided, but its earnings yield and dividend payout may appeal to income-focused investors. Market expectations likely center on steady regional growth and stable net interest margins, though competition and rate volatility pose risks. The preferred ticker (BWBBP) indicates this may be a non-common equity security, warranting further clarity on its structure.

Strategic Advantages And Outlook

Bridgewater’s localized expertise and relationship-driven model provide a competitive edge in its core markets. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the bank’s execution in balancing growth with risk management. Potential headwinds include rising funding costs, but its disciplined approach positions it to navigate cyclical challenges.

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