investorscraft@gmail.com

Intrinsic Value of ESSA Bancorp, Inc. (ESSA)

Previous Close$20.18
Intrinsic Value
Upside potential
Previous Close
$20.18

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

ESSA Bancorp, Inc. operates as the holding company for ESSA Bank & Trust, a community-oriented financial institution primarily serving Pennsylvania's Lehigh Valley and surrounding regions. The company generates revenue through traditional banking activities, including commercial and retail lending, mortgage origination, and deposit services. ESSA differentiates itself through localized customer relationships, competitive loan products, and a focus on small businesses and residential borrowers. Its market position is reinforced by a conservative underwriting approach and a strong community presence, which fosters customer loyalty in a competitive regional banking landscape. The bank’s revenue model relies heavily on net interest income, supplemented by fee-based services such as wealth management and insurance. ESSA operates in a fragmented regional banking sector, where it competes with both larger national banks and smaller credit unions. Its strategic emphasis on relationship banking and operational efficiency allows it to maintain stable margins despite interest rate fluctuations and regulatory pressures.

Revenue Profitability And Efficiency

In FY 2024, ESSA reported revenue of $66.5 million and net income of $17.0 million, translating to a diluted EPS of $1.78. Operating cash flow stood at $13.4 million, while capital expenditures were minimal at $221,000, reflecting disciplined cost management. The bank’s profitability metrics suggest steady operational efficiency, with net interest margin stability supported by its loan portfolio and deposit base.

Earnings Power And Capital Efficiency

ESSA’s earnings power is driven by its ability to maintain a balanced loan-to-deposit ratio and prudent credit risk management. The company’s capital efficiency is evident in its ability to generate consistent returns on equity and assets, supported by a diversified revenue mix. Low capital expenditures indicate a focus on optimizing existing infrastructure rather than aggressive expansion.

Balance Sheet And Financial Health

ESSA’s balance sheet shows $48.6 million in cash and equivalents against total debt of $290 million, reflecting a conservative leverage profile. The bank’s liquidity position appears adequate, with a strong deposit base mitigating refinancing risks. Asset quality remains sound, with no significant signs of credit deterioration in its loan portfolio.

Growth Trends And Dividend Policy

Growth trends are modest, aligned with ESSA’s community banking focus. The company maintains a shareholder-friendly dividend policy, distributing $0.60 per share annually, which provides a stable yield. Future growth is likely to be organic, driven by loan book expansion and incremental market share gains in its core regions.

Valuation And Market Expectations

ESSA’s valuation reflects its regional banking niche, with market expectations centered on steady, low-risk performance. The stock trades at a moderate multiple, in line with peers, suggesting investors price in its stable but unspectacular growth trajectory. Interest rate sensitivity and local economic conditions remain key valuation drivers.

Strategic Advantages And Outlook

ESSA’s strategic advantages include deep community ties, conservative risk management, and operational efficiency. The outlook remains stable, with potential upside from higher interest margins offset by competitive pressures. Long-term success hinges on maintaining asset quality and leveraging its regional expertise to navigate economic cycles.

Sources

Company filings (10-K), investor disclosures

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