investorscraft@gmail.com

Intrinsic Value of HarborOne Bancorp, Inc. (HONE)

Previous Close$12.10
Intrinsic Value
Upside potential
Previous Close
$12.10

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

HarborOne Bancorp, Inc. operates as the holding company for HarborOne Bank, a regional financial institution serving consumers and businesses primarily in Massachusetts and Rhode Island. The company generates revenue through a diversified mix of commercial and retail banking services, including loans, deposits, and wealth management. Its core offerings encompass residential mortgages, commercial real estate financing, and small business lending, supported by a network of branches and digital banking platforms. HarborOne distinguishes itself through community-focused banking, emphasizing personalized customer relationships and local market expertise. The bank competes in a fragmented regional banking sector, where it maintains a mid-tier position with a strong deposit base and conservative underwriting standards. Its market positioning is reinforced by a hybrid model that balances traditional branch banking with growing digital capabilities, catering to both retail and commercial clients. The company’s strategic emphasis on commercial lending and fee-based services provides stability against interest rate volatility, while its regional footprint allows for targeted growth in economically resilient markets.

Revenue Profitability And Efficiency

In FY 2024, HarborOne reported revenue of $167.9 million, with net income of $27.4 million, translating to diluted EPS of $0.66. Operating cash flow stood at $3.8 million, while capital expenditures were modest at $1.2 million, reflecting disciplined cost management. The bank’s profitability metrics suggest steady operational execution, though its efficiency ratio may warrant monitoring given competitive pressures in regional banking.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its loan portfolio and deposit franchise, with net interest margin performance likely influenced by the rate environment. Capital efficiency appears adequate, with a focus on optimizing risk-adjusted returns. Shareholder returns are supported by a dividend payout ratio aligned with industry peers, though reinvestment in digital infrastructure could enhance long-term earnings capacity.

Balance Sheet And Financial Health

HarborOne’s balance sheet reflects $231.1 million in cash and equivalents against $516.6 million in total debt, indicating moderate leverage. The liquidity position is robust, with a solid deposit base providing funding stability. Asset quality metrics were not disclosed, but the bank’s conservative lending approach historically mitigates credit risk. Regulatory capital ratios are assumed compliant, given its operational continuity.

Growth Trends And Dividend Policy

Growth trends are likely tempered by regional economic conditions, with loan book expansion and fee income diversification as key drivers. The company paid a $0.33 per share dividend, signaling a commitment to shareholder returns. Future dividend growth may hinge on earnings stability and regulatory capital constraints, with reinvestment priorities balanced against payout expectations.

Valuation And Market Expectations

The bank’s valuation multiples are not provided, but regional banks often trade at discounts to larger peers. Market expectations likely center on its ability to navigate rate cycles and sustain net interest income, with potential upside from commercial loan growth. Investor sentiment may be cautious given sector-wide margin pressures.

Strategic Advantages And Outlook

HarborOne’s community banking model and hybrid digital-traditional strategy provide defensive advantages in a competitive landscape. Near-term outlook depends on macroeconomic conditions, with rate cuts potentially compressing margins but stimulating loan demand. Long-term success hinges on scaling commercial lending and enhancing digital engagement without compromising credit quality.

Sources

Company filings (CIK: 0001769617), disclosed financials for FY 2024

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