investorscraft@gmail.com

Intrinsic ValueNorthpointe Bancshares, Inc. (NPB)

Previous Close$17.24
Intrinsic Value
Upside potential
Previous Close
$17.24

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

Northpointe Bancshares, Inc. operates as a bank holding company, primarily serving customers through its subsidiary, Northpointe Bank. The company focuses on residential mortgage lending, commercial banking, and retail deposit services, catering to both individual and business clients. Its revenue model is driven by interest income from loans and fees from banking services, positioning it within the competitive regional banking sector. Northpointe differentiates itself through specialized mortgage products, including niche lending programs, and a strong digital banking platform that enhances customer accessibility. The bank maintains a regional footprint with a focus on the Midwest and select national markets, leveraging its expertise in mortgage origination to sustain market share. While not a dominant national player, Northpointe has carved out a stable niche by combining traditional community banking with targeted growth in high-margin lending segments.

Revenue Profitability And Efficiency

In FY 2024, Northpointe Bancshares reported revenue of $185.8 million, with net income of $55.2 million, reflecting a net margin of approximately 29.7%. Diluted EPS stood at $1.83, indicating solid profitability. Operating cash flow was $19.8 million, though capital expenditures were modest at -$1.1 million, suggesting disciplined reinvestment. The company’s efficiency metrics appear stable, though further granularity on cost structures would enhance analysis.

Earnings Power And Capital Efficiency

Northpointe’s earnings power is anchored in its loan portfolio, with interest income as the primary driver. The company’s capital efficiency is underscored by its ability to generate $55.2 million in net income from $1.3 billion in total debt, though leverage metrics warrant monitoring. The diluted EPS of $1.83 reflects effective capital allocation, but comparative industry benchmarks would provide deeper context.

Balance Sheet And Financial Health

The balance sheet shows $376.3 million in cash and equivalents against $1.3 billion in total debt, indicating a leveraged position. Liquidity appears adequate, but the debt-to-equity ratio would clarify financial health. Shareholders’ equity and asset quality metrics are not provided, limiting a full assessment of solvency and risk exposure.

Growth Trends And Dividend Policy

Northpointe’s growth trajectory is tied to its mortgage and commercial lending segments, though specific YoY comparisons are unavailable. The company paid a dividend of $0.10 per share, signaling a modest but stable return to shareholders. Future growth may hinge on expanding its digital offerings and maintaining loan portfolio quality amid economic fluctuations.

Valuation And Market Expectations

With a market capitalization inferred from 30.1 million shares outstanding, Northpointe’s valuation likely reflects its regional banking focus and earnings stability. Investor expectations may center on its ability to sustain margins in a rising rate environment, though peer comparisons are needed for a precise valuation assessment.

Strategic Advantages And Outlook

Northpointe’s strategic advantages include its niche mortgage programs and hybrid digital-traditional banking model. The outlook depends on its ability to manage interest rate risks and capitalize on regional demand for specialized lending. Economic headwinds could pressure margins, but its focused approach may mitigate volatility.

Sources

Company filings (CIK: 0001336706), inferred financials

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