investorscraft@gmail.com

Intrinsic ValueFirst Internet Bancorp (INBK)

Previous Close$21.79
Intrinsic Value
Upside potential
Previous Close
$21.79

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

First Internet Bancorp operates as a digital-first financial institution, providing a range of banking services including commercial and consumer lending, treasury management, and deposit products. The company differentiates itself through a technology-driven approach, minimizing physical branch overhead while targeting niche markets such as single-family rental lending and public finance. Its competitive edge lies in agile underwriting and scalable digital infrastructure, positioning it as a disruptor in the traditional banking sector. The bank primarily serves businesses and high-net-worth individuals, leveraging its online platform to expand reach beyond regional limitations. With a focus on specialized lending verticals, First Internet Bancorp carves out a defensible market position amid increasing competition from both traditional banks and fintech entrants. Its ability to maintain low-cost operations while delivering tailored financial solutions supports sustainable margins in a cyclical industry.

Revenue Profitability And Efficiency

For FY 2024, First Internet Bancorp reported $128.9 million in revenue and $25.3 million in net income, translating to a diluted EPS of $2.88. Operating cash flow stood at $13.0 million, with capital expenditures of -$2.6 million reflecting disciplined investment in digital infrastructure. The bank’s efficiency metrics benefit from its branch-light model, though net interest margin pressures remain an industry-wide challenge.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with ROA and ROE metrics likely aligning with regional bank peers. Its capital efficiency is supported by a focus on high-yield lending segments and low-cost deposits. However, the reliance on wholesale funding (evidenced by $400.2 million in total debt) introduces interest rate sensitivity, requiring careful liquidity management.

Balance Sheet And Financial Health

First Internet Bancorp maintains a robust balance sheet with $466.4 million in cash and equivalents against $400.2 million of total debt, indicating adequate liquidity coverage. The debt-to-equity ratio appears manageable, though the composition of its loan portfolio warrants monitoring for credit risk, particularly in its specialized lending segments.

Growth Trends And Dividend Policy

Growth is driven by digital customer acquisition and expansion in targeted lending verticals. The $0.24 annual dividend per share suggests a conservative payout ratio, prioritizing capital retention for organic growth over aggressive shareholder returns. Loan book expansion and deposit gathering will be key metrics to watch in upcoming periods.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $2.88 EPS, the market appears to price INBK as a mid-tier digital bank with growth potential but execution risks. Investor sentiment may hinge on its ability to sustain NIM and manage credit costs amid economic uncertainty.

Strategic Advantages And Outlook

First Internet Bancorp’s tech-enabled model provides cost advantages and scalability, though its success depends on maintaining underwriting discipline in niche lending markets. Near-term headwinds include funding cost pressures, but long-term prospects remain tied to digital adoption trends and the bank’s ability to innovate within regulated constraints.

Sources

Company filings (10-K), investor relations materials

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