investorscraft@gmail.com

Intrinsic ValueHuntington Bancshares Incorporated (HBANM)

Previous Close$22.67
Intrinsic Value
Upside potential
Previous Close
$22.67

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, Kentucky, and West Virginia, 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 service, positioning it as a trusted financial partner in its footprint. The bank has strategically expanded its capabilities in specialty lending, such as healthcare and auto finance, while investing in technology to enhance efficiency and customer engagement. Its market position is reinforced by a balanced loan portfolio and a stable deposit base, which provides resilience against economic cycles.

Revenue Profitability And Efficiency

In FY 2024, Huntington Bancshares reported revenue of $7.39 billion and net income of $1.94 billion, reflecting a diluted EPS of $1.41. The company demonstrated solid profitability with an operating cash flow of $1.82 billion, indicating efficient conversion of earnings into cash. Notably, capital expenditures were negligible, suggesting disciplined cost management and a focus on optimizing existing infrastructure.

Earnings Power And Capital Efficiency

Huntington's earnings power is supported by a diversified revenue stream from interest and non-interest income, with a strong emphasis on commercial lending and fee-based services. The bank's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its earnings, underscoring effective asset utilization and prudent risk management.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with $13.33 billion in cash and equivalents, providing ample liquidity. Total debt stands at $16.43 billion, which is manageable given its revenue and cash flow generation. Huntington's financial health is further reinforced by its stable deposit base and well-diversified loan portfolio, mitigating concentration risks.

Growth Trends And Dividend Policy

Huntington has demonstrated consistent growth in its core markets, supported by strategic lending initiatives and digital transformation. The company's dividend policy is shareholder-friendly, with an annual dividend per share of $1.425, reflecting a commitment to returning capital while maintaining flexibility for reinvestment in growth opportunities.

Valuation And Market Expectations

The market appears to value Huntington's regional banking strength and stable earnings profile. Its valuation metrics likely reflect expectations of steady growth in its core markets, balanced by the broader economic environment and interest rate trends impacting the banking sector.

Strategic Advantages And Outlook

Huntington's strategic advantages include its deep regional expertise, diversified revenue streams, and investments in digital banking. The outlook remains positive, with opportunities to expand market share in specialty lending and capitalize on technological advancements. However, macroeconomic factors such as interest rate fluctuations and regulatory changes could influence future performance.

Sources

Company filings, Huntington Bancshares Incorporated 10-K

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