Previous Close | $12.10 |
Intrinsic Value | $3.39 |
Upside potential | -72% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (CIK: 0001769617), disclosed financials for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |