investorscraft@gmail.com

Intrinsic Value of Enterprise Bancorp, Inc. (EBTC)

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

Enterprise Bancorp, Inc. operates as the holding company for Enterprise Bank, a regional financial institution primarily serving commercial and retail customers in Massachusetts and southern New Hampshire. The company generates revenue through traditional banking activities, including commercial lending, residential mortgages, and deposit services, with a strong focus on small and mid-sized businesses. Its market position is reinforced by a community-centric approach, offering personalized financial solutions that differentiate it from larger national competitors. Enterprise Bancorp emphasizes relationship banking, leveraging local expertise to foster long-term customer loyalty. The bank operates in a competitive regional landscape but maintains a stable niche by catering to underserved business segments and maintaining high service standards. Its diversified loan portfolio and conservative underwriting practices contribute to resilience in varying economic cycles.

Revenue Profitability And Efficiency

Enterprise Bancorp reported $230.3 million in revenue for FY 2024, with net income of $38.7 million, reflecting a net margin of approximately 16.8%. Diluted EPS stood at $3.12, demonstrating consistent profitability. Operating cash flow was robust at $46.7 million, supported by efficient core banking operations. Capital expenditures were modest at $2.5 million, indicating disciplined reinvestment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by a stable net interest margin and disciplined cost management. Its capital efficiency is evident in its ability to generate strong operating cash flow relative to its asset base. With a focus on commercial lending, Enterprise Bancorp maintains a balanced risk-return profile, though its regional concentration may limit scalability compared to larger peers.

Balance Sheet And Financial Health

Enterprise Bancorp’s balance sheet reflects $83.8 million in cash and equivalents, providing liquidity for operations and loan growth. Total debt of $236.8 million is manageable relative to its equity base, with a conservative leverage profile. The bank’s asset quality remains sound, supported by prudent credit risk management practices.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in its loan and deposit portfolios, aligned with regional economic trends. Its dividend policy is shareholder-friendly, with a $0.83 per share payout in FY 2024, offering a yield competitive with peers. Future growth may hinge on expanding its commercial lending footprint while maintaining credit quality.

Valuation And Market Expectations

Enterprise Bancorp trades at a valuation reflective of its regional banking focus and moderate growth prospects. Market expectations are likely tempered by its niche positioning, though its consistent profitability and dividend yield may appeal to income-focused investors. Further upside could depend on broader interest rate trends and regional economic conditions.

Strategic Advantages And Outlook

Enterprise Bancorp’s strategic advantages include deep local market knowledge, a loyal customer base, and a conservative risk culture. The outlook remains stable, with opportunities to capitalize on commercial lending demand in its core markets. Challenges include competitive pressures from larger banks and potential margin compression in a rising rate environment.

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