investorscraft@gmail.com

Intrinsic Value of Flushing Financial Corporation (FFIC)

Previous Close$12.27
Intrinsic Value
Upside potential
Previous Close
$12.27

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

Flushing Financial Corporation operates as a bank holding company for Flushing Bank, serving customers primarily in the New York metropolitan area. The company focuses on commercial and residential real estate lending, alongside deposit services such as checking, savings, and certificates of deposit. Its niche lies in catering to small-to-medium-sized businesses and multicultural communities, leveraging localized expertise. Despite competitive pressures from larger national banks and regional players, Flushing Financial maintains a strong community banking presence with a focus on relationship-driven services. The bank’s revenue model is heavily dependent on net interest income, supplemented by fee-based services. Its market position is reinforced by deep customer relationships and a reputation for personalized service, though it faces challenges from digital banking disruptors and rising funding costs.

Revenue Profitability And Efficiency

In FY 2024, Flushing Financial reported revenue of $115.2 million but recorded a net loss of $31.3 million, reflecting margin compression and elevated provisioning costs. Diluted EPS stood at -$1.05, underscoring profitability challenges. Operating cash flow was $12.4 million, while capital expenditures were modest at $2.3 million, indicating restrained investment activity. The negative net income suggests operational headwinds, likely tied to interest rate volatility and credit risk adjustments.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income signaling weak capital efficiency. The diluted EPS of -$1.05 highlights pressure on shareholder returns. Operating cash flow, though positive, was insufficient to offset net losses, suggesting limited near-term earnings recovery without improved net interest margins or reduced credit costs. The absence of disclosed cash equivalents further clouds liquidity assessment.

Balance Sheet And Financial Health

Flushing Financial’s balance sheet shows total debt of $962.5 million, with no disclosed cash reserves, raising questions about liquidity management. The lack of cash equivalents may indicate reliance on borrowings or deposits for funding. Shareholders’ equity is not provided, but the net loss likely eroded capital buffers. The dividend payout of $0.88 per share amid losses could strain financial flexibility if sustained.

Growth Trends And Dividend Policy

The company’s growth trajectory is challenged by its FY 2024 net loss, though its $0.88 per share dividend suggests a commitment to shareholder returns. However, maintaining dividends while unprofitable may not be sustainable long-term. Revenue trends will depend on interest rate stabilization and loan demand in its core markets. Strategic shifts, such as digital adoption or cost optimization, could influence future growth.

Valuation And Market Expectations

Market expectations for Flushing Financial are likely tempered by its FY 2024 losses and elevated debt. The negative EPS and uncertain liquidity position may weigh on valuation multiples. Investors will monitor credit quality and margin trends for signs of stabilization. The dividend yield could attract income-focused investors, but sustainability concerns may limit upside.

Strategic Advantages And Outlook

Flushing Financial’s strengths include its localized market expertise and relationship-based banking model. However, the outlook remains cautious due to profitability challenges and competitive pressures. Success hinges on improving net interest margins, managing credit risk, and potentially diversifying revenue streams. Near-term performance will depend on macroeconomic conditions and the bank’s ability to adapt to evolving customer preferences.

Sources

Company filings (10-K, earnings releases), Bloomberg

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