Previous Close | $43.74 |
Intrinsic Value | $18.91 |
Upside potential | -57% |
Data is not available at this time.
NBT Bancorp Inc. operates as a regional financial holding company, primarily serving customers in the Northeastern U.S. through its subsidiary, NBT Bank. The company generates revenue via traditional banking services, including commercial and retail lending, deposit products, and wealth management. NBTB focuses on community banking, leveraging localized decision-making to build customer relationships. Its market position is reinforced by a diversified loan portfolio and a stable deposit base, catering to small businesses, municipalities, and individual clients. The bank maintains a competitive edge through personalized service and digital banking enhancements, balancing regional presence with technological adaptability. NBTB’s conservative risk management and community-centric approach differentiate it in a competitive banking landscape.
NBT Bancorp reported $574.4 million in revenue for FY 2024, with net income of $140.6 million, reflecting a steady profitability margin. Diluted EPS stood at $2.96, indicating efficient earnings distribution. Operating cash flow of $188.6 million underscores strong liquidity generation, while negligible capital expenditures suggest disciplined cost management. The bank’s revenue streams remain stable, driven by interest income and fee-based services.
The company’s earnings power is supported by a well-balanced loan-to-deposit ratio and disciplined credit underwriting. With $205.1 million in cash and equivalents, NBTB maintains ample liquidity to fund growth initiatives. The absence of significant capital expenditures highlights capital efficiency, allowing reinvestment in digital infrastructure and organic expansion without straining financial resources.
NBT Bancorp’s balance sheet reflects prudent financial management, with total debt of $192.6 million against $205.1 million in cash. The modest debt level and strong liquidity position indicate low leverage risk. Shareholders’ equity remains robust, supported by retained earnings and a conservative dividend payout ratio, ensuring long-term stability.
NBTB has demonstrated consistent growth through organic loan expansion and strategic acquisitions. The dividend payout of $1.34 per share reflects a commitment to shareholder returns, balanced with reinvestment needs. Future growth may hinge on regional economic conditions and the bank’s ability to scale digital offerings while maintaining asset quality.
The bank’s valuation metrics align with regional peers, trading at a moderate P/E multiple. Market expectations likely focus on NBTB’s ability to sustain net interest margins amid rate fluctuations and its efficiency in managing operating costs. Investor sentiment may be influenced by its track record of stable dividends and conservative growth.
NBT Bancorp’s strategic advantages include its community-focused model, diversified revenue streams, and strong risk management. The outlook remains stable, with opportunities in digital transformation and regional market penetration. Challenges include competitive pressures and macroeconomic uncertainty, but the bank’s disciplined approach positions it well for sustained performance.
Company filings (10-K), investor presentations
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 |