Previous Close | $33.74 |
Intrinsic Value | $9.47 |
Upside potential | -72% |
Data is not available at this time.
Independent Bank Corporation operates as a regional bank holding company, primarily serving customers in Michigan through its subsidiary, Independent Bank. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its core offerings encompass residential mortgages, commercial real estate loans, and small business financing, supported by a network of branches and digital banking platforms. As a community-focused institution, IBCP emphasizes personalized service and local market expertise, differentiating itself from larger national competitors. The bank maintains a stable market position in Michigan, leveraging its regional presence to build long-term customer relationships. Its conservative underwriting practices and diversified loan portfolio mitigate sector-specific risks, while its deposit base provides a reliable funding source. IBCP’s competitive edge lies in its ability to adapt to local economic conditions while maintaining disciplined credit standards.
In FY 2024, Independent Bank Corporation reported revenue of $215.8 million, with net income of $66.8 million, reflecting a net margin of approximately 31%. Diluted EPS stood at $3.16, demonstrating solid profitability. Operating cash flow was $63.2 million, while capital expenditures totaled $7.95 million, indicating efficient capital deployment. The bank’s focus on cost management and interest income stability supports its earnings resilience.
IBCP’s earnings power is underpinned by its diversified loan portfolio and stable net interest margin. The company’s capital efficiency is evident in its ability to generate consistent returns without excessive leverage. With $119.9 million in cash and equivalents against $124.4 million in total debt, the bank maintains a balanced capital structure, ensuring liquidity while optimizing shareholder returns.
The balance sheet reflects prudent financial management, with $119.9 million in cash and equivalents providing ample liquidity. Total debt of $124.4 million is manageable relative to equity and earnings. The bank’s conservative approach to risk and strong asset quality positions it well to navigate economic cycles, with no immediate solvency concerns.
IBCP has demonstrated steady growth, supported by its regional focus and disciplined expansion. The company pays a dividend of $1.00 per share, signaling a commitment to returning capital to shareholders. While growth may be modest compared to larger peers, its stability and dividend consistency appeal to income-focused investors.
The bank’s valuation reflects its regional positioning and earnings stability. Market expectations likely center on sustained profitability and disciplined growth, with investors valuing its reliable dividend and conservative risk profile. The current EPS of $3.16 suggests a reasonable earnings multiple relative to peers.
IBCP’s strategic advantages include its deep regional roots, diversified revenue streams, and strong customer relationships. The outlook remains positive, with the bank well-positioned to capitalize on Michigan’s economic activity. Challenges may arise from interest rate volatility, but its conservative approach mitigates downside risks.
10-K filings, company investor relations
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 |