investorscraft@gmail.com

Intrinsic ValueFirst Internet Bancorp - Fixed- (INBKZ)

Previous Close$24.70
Intrinsic Value
Upside potential
Previous Close
$24.70

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 niche financial institution specializing in digital banking solutions, catering primarily to commercial and retail clients. The company generates revenue through interest income from loans, leases, and investment securities, supplemented by fee-based services. Its fixed-to-floating rate note structure (INBKZ) reflects a strategic approach to managing interest rate risk while offering investors predictable returns. Positioned in the competitive regional banking sector, First Internet Bancorp differentiates itself through technology-driven efficiency and targeted lending programs, including commercial real estate and public finance. The bank’s digital-first model reduces overhead costs compared to traditional brick-and-mortar peers, allowing it to compete on pricing and customer experience. However, its smaller scale limits diversification compared to national banks, exposing it to regional economic fluctuations. The company’s market position hinges on its ability to maintain underwriting discipline while scaling its digital platforms.

Revenue Profitability And Efficiency

For FY 2024, First Internet Bancorp reported revenue of $128.9 million and net income of $25.3 million, translating to a diluted EPS of $2.88. Operating cash flow stood at $13.0 million, with capital expenditures of -$2.6 million, indicating disciplined cost management. The bank’s profitability metrics reflect efficient operations, though its reliance on interest income exposes it to margin pressure in volatile rate environments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio and investment securities, with a focus on risk-adjusted returns. Capital efficiency appears stable, as evidenced by its ability to generate positive net income and operating cash flow. However, the fixed-to-floating rate note structure (INBKZ) suggests a deliberate strategy to balance yield and liquidity, which may impact long-term capital allocation flexibility.

Balance Sheet And Financial Health

First Internet Bancorp’s balance sheet shows $466.4 million in cash and equivalents against $400.2 million in total debt, indicating a conservative leverage profile. The liquidity position supports operational resilience, though the debt load warrants monitoring in rising rate scenarios. The bank’s capital ratios and asset quality metrics are critical to assess its ability to withstand economic downturns.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to its digital expansion and loan portfolio diversification. A dividend of $2.26 per share underscores a commitment to shareholder returns, though payout sustainability depends on earnings stability. Future growth may hinge on scaling niche lending segments and optimizing deposit costs in a competitive market.

Valuation And Market Expectations

Market valuation likely reflects the bank’s hybrid digital-traditional model and regional focus. The fixed-to-floating rate note (INBKZ) may appeal to income-focused investors, but broader market sentiment will depend on interest rate trends and the bank’s ability to maintain asset quality. Comparables analysis relative to peers would provide deeper context.

Strategic Advantages And Outlook

First Internet Bancorp’s strategic advantages include its cost-efficient digital platform and specialized lending expertise. The outlook depends on execution in a challenging rate environment, with success contingent on balancing growth and risk management. Regulatory changes and technological disruption remain key watchpoints for stakeholders.

Sources

Company filings (CIK: 0001562463), 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