investorscraft@gmail.com

Intrinsic ValueOld National Bancorp (ONBPO)

Previous Close$25.20
Intrinsic Value
Upside potential
Previous Close
$25.20

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

Old National Bancorp operates as a regional bank holding company, providing a comprehensive suite of financial services including commercial and retail banking, wealth management, and treasury management. The company primarily serves small to mid-sized businesses, individual consumers, and institutional clients across the Midwest and Southeast. Its revenue model is driven by net interest income from loans and deposits, supplemented by fee-based services such as trust and investment advisory. Old National Bancorp differentiates itself through a community-focused approach, leveraging localized decision-making and personalized client relationships to compete against larger national banks. The company maintains a strong regional presence, supported by strategic acquisitions that expand its footprint and customer base. Its market positioning emphasizes stability, customer service, and a diversified loan portfolio, which mitigates sector-specific risks while capitalizing on regional economic growth.

Revenue Profitability And Efficiency

Old National Bancorp reported revenue of $1.89 billion for FY 2024, with net income of $539.2 million, reflecting a net margin of approximately 28.6%. The company’s diluted EPS stood at $1.68, demonstrating solid profitability. Operating cash flow was robust at $622.3 million, indicating efficient cash generation from core operations. Notably, the absence of capital expenditures suggests a lean operational structure focused on financial services rather than asset-intensive investments.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income and operating cash flow, supported by a diversified revenue mix. With no reported capital expenditures, Old National Bancorp allocates resources primarily toward lending activities and customer acquisition, enhancing capital efficiency. The diluted EPS of $1.68 reflects effective earnings distribution across its 309.5 million outstanding shares.

Balance Sheet And Financial Health

Old National Bancorp maintains a strong liquidity position, with cash and equivalents totaling $1.23 billion. Total debt of $5.14 billion indicates a leveraged balance sheet, typical for regional banks funding loan portfolios. The company’s financial health appears stable, supported by steady cash flow and a disciplined approach to debt management. The absence of capital expenditures further suggests a focus on maintaining financial flexibility.

Growth Trends And Dividend Policy

The company’s growth trajectory is supported by its regional expansion and acquisitive strategy. A dividend per share of $1.75 highlights a commitment to shareholder returns, with a payout ratio of approximately 104% of diluted EPS, indicating a potentially aggressive dividend policy. Future growth may hinge on interest rate trends and the success of its market penetration efforts.

Valuation And Market Expectations

Old National Bancorp’s valuation metrics reflect its regional banking focus, with market expectations likely tied to interest rate sensitivity and loan portfolio performance. The company’s ability to maintain profitability and dividend payouts will be key drivers of investor sentiment. Its current financials suggest a balanced risk-reward profile, though macroeconomic factors could influence future performance.

Strategic Advantages And Outlook

Old National Bancorp’s strategic advantages include its community-centric model, diversified revenue streams, and strong regional presence. The outlook remains cautiously optimistic, with growth opportunities in underserved markets and potential efficiency gains from scale. However, challenges such as competitive pressures and economic volatility could impact long-term performance. The company’s focus on customer relationships and operational efficiency positions it well for sustained success.

Sources

10-K filing, company financial statements

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