investorscraft@gmail.com

Intrinsic Value of NBT Bancorp Inc. (NBTB)

Previous Close$43.74
Intrinsic Value
Upside potential
Previous Close
$43.74

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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