investorscraft@gmail.com

Intrinsic Value of F.N.B. Corporation (FNB)

Previous Close$15.80
Intrinsic Value
Upside potential
Previous Close
$15.80

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

F.N.B. Corporation operates as a diversified financial services company, primarily focused on commercial and retail banking across the Mid-Atlantic and Southeastern U.S. Its core revenue model is driven by interest income from loans and securities, complemented by fee-based services such as wealth management, insurance, and treasury solutions. The company serves a broad client base, including small businesses, mid-market corporations, and individual consumers, leveraging its regional footprint to foster long-term customer relationships. F.N.B. competes in a fragmented banking landscape, differentiating itself through localized decision-making, digital banking innovations, and a relationship-driven approach. Its market position is reinforced by strategic acquisitions, which have expanded its geographic reach and diversified revenue streams. The company operates in a competitive environment dominated by both national and regional players, yet maintains relevance through tailored financial solutions and community-focused banking.

Revenue Profitability And Efficiency

F.N.B. Corporation reported $2.25 billion in revenue for FY 2024, with net income of $465 million, reflecting a net margin of approximately 20.6%. Diluted EPS stood at $1.27, supported by disciplined cost management and stable interest income. Operating cash flow was robust at $642 million, indicating efficient cash generation from core banking activities. The absence of reported capital expenditures suggests a lean operational structure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its net income translating to a return on equity (ROE) of roughly 10.3%, assuming average equity aligns with industry benchmarks. Its ability to generate $642 million in operating cash flow underscores strong capital efficiency, enabling reinvestment and shareholder returns without significant capital outlays.

Balance Sheet And Financial Health

F.N.B. maintains a sturdy balance sheet, with $2.42 billion in cash and equivalents providing ample liquidity. Total debt of $3.73 billion suggests a moderate leverage profile, typical for regional banks. The company’s financial health appears stable, with sufficient liquidity to meet obligations and support growth initiatives.

Growth Trends And Dividend Policy

Growth trends are steady, with revenue and net income reflecting consistent performance. The company’s dividend policy is conservative yet reliable, with a $0.48 annual dividend per share, offering a yield in line with regional bank peers. This balance supports both shareholder returns and retained earnings for future expansion.

Valuation And Market Expectations

Trading at a P/E ratio of approximately 11.8x (based on $1.27 EPS), F.N.B. is valued in line with regional bank peers. Market expectations likely reflect stable earnings growth, tempered by broader economic uncertainties impacting the banking sector.

Strategic Advantages And Outlook

F.N.B.’s strategic advantages include its regional focus, diversified revenue streams, and acquisitive growth strategy. The outlook remains cautiously optimistic, with potential upside from interest rate stability and organic loan growth, though macroeconomic headwinds could pose challenges.

Sources

Company filings, CIK 0000037808

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