investorscraft@gmail.com

Intrinsic ValueNortheast Community Bancorp, Inc. (NECB)

Previous Close$21.18
Intrinsic Value
Upside potential
Previous Close
$21.18

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

Northeast Community Bancorp, Inc. operates as a community-focused financial institution primarily serving the Northeastern United States. The company generates revenue through traditional banking activities, including commercial and residential real estate lending, consumer loans, and deposit services. Its market position is anchored in localized customer relationships, offering tailored financial solutions to small businesses and individuals. Unlike larger national banks, NECB emphasizes personalized service and community reinvestment, which strengthens its competitive edge in regional markets. The bank’s loan portfolio is heavily weighted toward multifamily and commercial real estate, reflecting its strategic focus on stable, income-generating assets. This specialization allows NECB to maintain strong underwriting standards while capitalizing on demand in urban and suburban markets. Its conservative approach to risk management and community-centric model positions it as a reliable lender in its operating regions. The company’s deposit base is primarily composed of low-cost core accounts, contributing to a stable funding profile. While not a dominant player nationally, NECB’s niche focus and disciplined growth strategy provide resilience against broader economic volatility.

Revenue Profitability And Efficiency

In FY 2024, NECB reported revenue of $160.0 million and net income of $47.1 million, reflecting a net margin of approximately 29.4%. The absence of capital expenditures suggests efficient operational management, with operating cash flow of $48.7 million supporting liquidity. Diluted EPS of $3.52 indicates solid earnings distribution across its 13.1 million outstanding shares. The bank’s profitability metrics underscore its ability to monetize its lending-focused model effectively.

Earnings Power And Capital Efficiency

NECB demonstrates strong earnings power, with its net income translating to a return on assets (ROA) of roughly 1.5%, assuming average assets near $3.1 billion. The bank’s capital efficiency is evident in its lean operational structure, as reflected by negligible capital expenditures. Its focus on high-yielding real estate loans and low-cost deposits enhances net interest margins, a key driver of sustained profitability.

Balance Sheet And Financial Health

The bank maintains a robust balance sheet, with $78.4 million in cash and equivalents and minimal total debt of $4.7 million, indicating strong liquidity and low leverage. Its conservative debt profile and focus on core deposits reduce reliance on volatile funding sources. The absence of significant liabilities underscores NECB’s financial stability and capacity to withstand economic downturns.

Growth Trends And Dividend Policy

NECB’s growth is steady, supported by its regional lending focus and disciplined underwriting. The bank’s dividend policy, with a $0.80 per share payout, reflects a commitment to returning capital to shareholders while retaining earnings for organic expansion. The dividend yield, though modest, aligns with its conservative financial strategy and emphasis on long-term value creation.

Valuation And Market Expectations

With a P/E ratio of approximately 8.5x based on FY 2024 EPS, NECB trades at a discount to broader banking sector averages, likely reflecting its smaller scale and regional focus. Market expectations appear balanced, pricing in steady but unspectacular growth, consistent with its community banking model and niche market positioning.

Strategic Advantages And Outlook

NECB’s strategic advantages lie in its localized expertise, conservative risk management, and stable deposit base. The outlook remains positive, with opportunities to expand its loan portfolio in underserved markets. However, rising interest rates and competitive pressures pose challenges. The bank’s disciplined approach positions it to navigate these headwinds while maintaining profitability.

Sources

Company filings (10-K), investor disclosures

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