investorscraft@gmail.com

Intrinsic ValueNewtekOne, Inc. (NEWT)

Previous Close$13.49
Intrinsic Value
Upside potential
Previous Close
$13.49

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

Newtek Business Services Corp. operates as a financial holding company specializing in providing a diverse range of business and financial solutions to small- and medium-sized enterprises (SMEs). The company’s core revenue model is driven by lending, payment processing, and technology services, positioning it as a one-stop financial partner for SMEs. Its offerings include SBA loans, merchant processing, and cloud-based solutions, catering to the underserved SME market with tailored financial products. Newtek differentiates itself through its integrated ecosystem, combining lending with value-added services, which enhances customer retention and cross-selling opportunities. The company operates in a competitive landscape dominated by traditional banks and fintech disruptors but maintains a niche advantage by focusing on SMEs with specialized financial needs. Its market positioning is reinforced by its ability to leverage technology for operational efficiency and customer acquisition, though it faces challenges from larger financial institutions with broader resources.

Revenue Profitability And Efficiency

Newtek reported revenue of $237.7 million for FY 2024, with net income of $50.9 million, translating to a diluted EPS of $1.96. The company’s operating cash flow was negative at $-153.0 million, reflecting significant outflows likely tied to lending activities or working capital adjustments. Capital expenditures were negligible, suggesting a lean operational model focused on financial services rather than asset-intensive investments.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its net income margin of approximately 21.4%, indicating strong profitability relative to revenue. However, the negative operating cash flow raises questions about the sustainability of its earnings quality, as it may rely on financing activities to support liquidity. The absence of capital expenditures suggests capital efficiency in its service-oriented model, but further scrutiny of cash conversion cycles is warranted.

Balance Sheet And Financial Health

Newtek’s balance sheet shows $353.1 million in cash and equivalents against total debt of $714.5 million, indicating a leveraged position. The debt level may reflect its lending business model, but the liquidity cushion provides some flexibility. Investors should monitor debt serviceability, especially given the negative operating cash flow and the cyclical nature of SME lending.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stable, with a dividend payout of $0.76 per share, suggesting a commitment to shareholder returns. However, the negative cash flow may limit near-term dividend growth unless earnings stabilize. The SME focus offers growth potential, but macroeconomic headwinds could impact loan demand and credit quality.

Valuation And Market Expectations

With a diluted EPS of $1.96, Newtek’s valuation will hinge on investor confidence in its ability to sustain profitability and manage leverage. Market expectations likely balance its niche SME focus against risks from cash flow volatility and competitive pressures. Comparables in the fintech and specialty finance space may provide further context for valuation multiples.

Strategic Advantages And Outlook

Newtek’s integrated financial services model provides a strategic edge in the SME segment, but execution risks remain. The outlook depends on its ability to maintain loan quality, optimize cash flow, and navigate regulatory and competitive challenges. Success in cross-selling services could enhance margins, while economic downturns may pressure its lending portfolio.

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