investorscraft@gmail.com

Intrinsic ValueHingham Institution for Savings (HIFS)

Previous Close$298.45
Intrinsic Value
Upside potential
Previous Close
$298.45

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

Hingham Institution for Savings operates as a state-chartered savings bank primarily serving the New England region, with a focus on residential and commercial real estate lending. The bank generates revenue through interest income from loans and investments, supplemented by fee-based services. Its conservative underwriting standards and localized customer relationships differentiate it in a competitive banking sector dominated by larger institutions. Hingham maintains a niche position by emphasizing personalized service and community-oriented lending, which supports stable deposit growth and loan origination. The bank’s disciplined approach to risk management and regional expertise allows it to sustain profitability despite macroeconomic fluctuations. While its scale limits national reach, its strong capitalization and prudent lending practices reinforce its reputation as a reliable regional player.

Revenue Profitability And Efficiency

In FY 2024, Hingham reported revenue of $65.9 million and net income of $28.2 million, reflecting a robust net margin of approximately 42.8%. Diluted EPS stood at $12.85, underscoring efficient earnings conversion. Operating cash flow of $11.9 million and minimal capital expenditures ($139,000) highlight disciplined cost management. The bank’s ability to maintain high profitability amid rising interest rates demonstrates its resilient interest income model.

Earnings Power And Capital Efficiency

Hingham’s earnings power is driven by its loan portfolio yield and low-cost deposit base, with net interest margin likely benefiting from recent rate hikes. The bank’s capital efficiency is evident in its high return on equity, supported by a lean operational structure. Its conservative leverage and focus on high-quality assets mitigate credit risk, preserving long-term earnings stability.

Balance Sheet And Financial Health

The bank’s balance sheet shows $351.8 million in cash and equivalents against $1.5 billion in total debt, indicating a leveraged but manageable position. Strong liquidity and a well-diversified loan portfolio suggest resilience to economic downturns. Regulatory capital ratios are likely above minimum requirements, given its historical prudence.

Growth Trends And Dividend Policy

Hingham’s growth has been steady, with loan and deposit expansion aligned with regional economic trends. The $2.52 annual dividend per share reflects a commitment to shareholder returns, supported by consistent earnings. Future growth may hinge on regional demand for real estate lending and deposit pricing strategies in a higher-rate environment.

Valuation And Market Expectations

The bank’s valuation metrics, such as P/E and price-to-book, likely reflect its niche positioning and profitability. Market expectations may balance its high margins against limited scalability, with investors valuing its conservative risk profile and dividend reliability.

Strategic Advantages And Outlook

Hingham’s strategic advantages include deep local market knowledge, conservative underwriting, and a loyal customer base. The outlook remains stable, though competition from digital banks and interest rate volatility could pose challenges. Its focus on organic growth and cost discipline positions it to navigate near-term uncertainties.

Sources

Company filings, earnings reports

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