investorscraft@gmail.com

Intrinsic Value of Camden National Corporation (CAC)

Previous Close$43.34
Intrinsic Value
Upside potential
Previous Close
$43.34

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

Camden National Corporation operates as a regional bank holding company, primarily serving customers in Maine through its subsidiary, Camden National Bank. The company generates revenue through a diversified mix of commercial and consumer banking services, including loans, deposits, wealth management, and treasury solutions. Its core business model relies on net interest income from lending activities, supplemented by fee-based services, positioning it as a trusted financial partner for individuals, businesses, and municipalities in its regional footprint. Camden National differentiates itself through personalized customer service, local decision-making, and a strong community focus, which enhances customer retention and cross-selling opportunities. The bank maintains a competitive edge in its markets by leveraging deep regional expertise and a conservative risk management approach. While it faces competition from larger national banks and digital-first financial institutions, its entrenched relationships and localized offerings provide resilience in a consolidating industry. The company’s market position is further reinforced by its consistent profitability and disciplined growth strategy, targeting both organic expansion and selective acquisitions.

Revenue Profitability And Efficiency

In FY 2024, Camden National reported revenue of $172.6 million and net income of $53.0 million, reflecting a net margin of approximately 30.7%. The company’s diluted EPS stood at $3.62, demonstrating solid earnings power. Operating cash flow was robust at $59.5 million, supported by stable net interest income and efficient operational management. Capital expenditures of $5.6 million indicate moderate reinvestment needs, aligning with its focus on maintaining a lean cost structure.

Earnings Power And Capital Efficiency

Camden National’s earnings are driven by a balanced mix of interest and non-interest income, with a disciplined approach to credit risk. The company’s capital efficiency is evident in its ability to generate consistent returns while maintaining prudent underwriting standards. Its loan portfolio is well-diversified across commercial, residential, and consumer segments, mitigating concentration risks and supporting stable profitability.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with cash and equivalents of $215.0 million and total debt of $545.0 million. Its conservative leverage profile and ample liquidity position it well to navigate economic cycles. The loan-to-deposit ratio remains within manageable levels, reflecting a balanced approach to asset-liability management and a focus on sustainable growth.

Growth Trends And Dividend Policy

Camden National has demonstrated steady growth, supported by organic loan expansion and strategic acquisitions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.68, offering a yield that aligns with regional bank peers. Its commitment to returning capital to shareholders underscores confidence in its long-term earnings stability.

Valuation And Market Expectations

The company’s valuation reflects its regional banking focus, with market expectations centered on stable net interest margins and disciplined expense management. Investors likely price in moderate growth prospects, balanced by the company’s reliable dividend payouts and conservative risk profile.

Strategic Advantages And Outlook

Camden National’s strategic advantages include its deep regional presence, customer-centric approach, and strong risk management framework. The outlook remains positive, with opportunities to capitalize on regional economic growth and potential consolidation in the banking sector. Challenges include interest rate volatility and competitive pressures, but the company’s resilient business model positions it well for sustained performance.

Sources

Company filings (10-K), investor presentations

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