investorscraft@gmail.com

Intrinsic ValueHuntington Bancshares Incorporated (HBANL)

Previous Close$25.35
Intrinsic Value
Upside potential
Previous Close
$25.35

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

Huntington Bancshares Incorporated operates as a regional bank holding company, primarily serving customers across the Midwest through its subsidiary, Huntington National Bank. The company generates revenue through a diversified mix of commercial and consumer banking services, including lending, deposit products, wealth management, and treasury services. Its core markets span Ohio, Michigan, Pennsylvania, Indiana, Wisconsin, Illinois, and Kentucky, where it maintains a strong regional presence with a focus on middle-market commercial clients and retail customers. Huntington differentiates itself through localized decision-making, digital banking innovation, and a reputation for customer-centric service. The bank has strategically expanded its footprint through acquisitions, such as the merger with TCF Financial Corporation in 2021, which bolstered its scale in key Midwest markets. Huntington’s market position is reinforced by its emphasis on community engagement and tailored financial solutions, positioning it as a trusted regional player amid competition from national banks and fintech disruptors.

Revenue Profitability And Efficiency

In FY 2024, Huntington Bancshares reported revenue of $7.39 billion and net income of $1.94 billion, translating to diluted EPS of $1.41. The company demonstrated solid profitability, supported by net interest income from its lending activities and disciplined expense management. Operating cash flow stood at $1.82 billion, reflecting efficient liquidity generation, while capital expenditures were negligible, indicating a lean operational structure.

Earnings Power And Capital Efficiency

Huntington’s earnings power is underpinned by its diversified loan portfolio and stable deposit base, which provide recurring interest income. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. With no significant capital expenditures, Huntington retains flexibility to reinvest in growth initiatives or return capital to shareholders.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents of $13.33 billion and total debt of $16.43 billion as of FY 2024. This liquidity position supports its lending operations and mitigates refinancing risks. Huntington’s prudent risk management and regulatory capital ratios underscore its financial stability, though its debt load warrants monitoring in a rising rate environment.

Growth Trends And Dividend Policy

Huntington has pursued growth through strategic acquisitions and organic expansion in its core markets. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of $1.719 in FY 2024. Future growth may hinge on loan portfolio diversification and digital banking adoption, while dividend sustainability will depend on earnings consistency.

Valuation And Market Expectations

Market expectations for Huntington Bancshares are shaped by its regional banking focus and interest rate sensitivity. The stock’s valuation likely reflects its steady earnings profile and Midwest market penetration, though macroeconomic factors such as rate hikes and economic cycles could influence investor sentiment. Comparables with peers suggest a balanced risk-reward proposition.

Strategic Advantages And Outlook

Huntington’s strategic advantages include its entrenched regional presence, customer loyalty, and digital banking capabilities. The outlook remains cautiously optimistic, with growth opportunities in commercial lending and wealth management. However, challenges such as competitive pressures and regulatory scrutiny could impact performance. The bank’s ability to adapt to evolving customer preferences will be critical to long-term success.

Sources

10-K filings, company investor relations

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