investorscraft@gmail.com

Intrinsic ValueHuntington Bancshares Incorporated (HBANP)

Previous Close$17.72
Intrinsic Value
Upside potential
Previous Close
$17.72

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 consumer and commercial banking services, including lending, deposit accounts, wealth management, and treasury management. Its core markets span Ohio, Michigan, Pennsylvania, Indiana, Wisconsin, and Illinois, where it maintains a strong regional presence with a focus on relationship-based banking. Huntington differentiates itself through tailored financial solutions for small businesses, middle-market companies, and retail customers, supported by digital banking innovations. The bank has strategically expanded through acquisitions, such as the merger with TCF Financial Corporation in 2021, enhancing its scale and competitive positioning. Despite intense competition from national and regional peers, Huntington leverages its localized expertise and customer-centric approach to maintain market share in its core regions.

Revenue Profitability And Efficiency

Huntington reported $7.39 billion in revenue for FY 2024, with net income of $1.94 billion, reflecting a net margin of approximately 26.3%. The bank's diluted EPS stood at $1.41, supported by disciplined cost management and stable interest income. Operating cash flow was robust at $1.82 billion, indicating efficient liquidity generation. Notably, capital expenditures were minimal, underscoring the asset-light nature of its banking operations.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, driven by net interest income and fee-based services. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. Huntington's focus on optimizing its loan portfolio and maintaining prudent credit risk management contributes to consistent profitability, though its earnings are sensitive to interest rate fluctuations and economic conditions in its regional markets.

Balance Sheet And Financial Health

Huntington maintains a strong balance sheet, with $13.33 billion in cash and equivalents providing ample liquidity. Total debt stood at $16.43 billion, reflecting a manageable leverage profile. The bank's capital ratios remain within regulatory requirements, supporting its ability to weather economic downturns. Its conservative approach to risk management and diversified funding sources enhance financial stability.

Growth Trends And Dividend Policy

Huntington has pursued growth through strategic acquisitions and organic expansion in its core markets. The bank offers a reliable dividend, with a payout of $1.125 per share in FY 2024, appealing to income-focused investors. Future growth will depend on its ability to integrate acquisitions, expand digital offerings, and capitalize on regional economic trends while maintaining credit quality.

Valuation And Market Expectations

The bank's valuation reflects its regional banking focus and steady earnings profile. Market expectations hinge on its ability to sustain net interest margins amid rate volatility and execute its growth strategy. Investors likely price in moderate growth, balanced by Huntington's disciplined risk management and dividend consistency.

Strategic Advantages And Outlook

Huntington's strategic advantages include its strong regional footprint, customer-centric approach, and diversified revenue streams. The outlook remains cautiously optimistic, with opportunities in commercial lending and digital banking offset by macroeconomic uncertainties. The bank's ability to adapt to regulatory changes and competitive pressures will be critical to long-term success.

Sources

10-K filings, Huntington Bancshares 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