investorscraft@gmail.com

Intrinsic ValueOld National Bancorp (ONBPP)

Previous Close$25.25
Intrinsic Value
Upside potential
Previous Close
$25.25

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 anchored in 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 has strategically expanded through acquisitions, strengthening its market presence in key growth regions. Its diversified loan portfolio mitigates sector-specific risks while maintaining exposure to stable industries like healthcare, manufacturing, and agriculture. As a mid-cap financial institution, Old National Bancorp balances scale efficiencies with the agility to adapt to regional economic conditions.

Revenue Profitability And Efficiency

For FY 2024, Old National Bancorp reported $1.89 billion in revenue and $539 million in net income, translating to a diluted EPS of $1.68. The company generated $622 million in operating cash flow with no reported capital expenditures, reflecting efficient operations. Its profitability metrics suggest disciplined cost management and stable net interest margins, though regional banking sector headwinds may pressure future efficiency ratios.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with its cash flow from operations sufficiently covering dividend obligations. Its capital structure appears balanced, with $1.23 billion in cash against $5.14 billion in total debt. The absence of capital expenditures indicates a mature operational footprint, allowing free cash flow to support shareholder returns and debt management.

Balance Sheet And Financial Health

Old National Bancorp maintains a liquid balance sheet with $1.23 billion in cash and equivalents, providing ample coverage for short-term obligations. The $5.14 billion debt load appears manageable given its cash flow generation and regional banking profile. The company's financial health is further supported by its diversified deposit base and conservative loan-to-value ratios across its lending portfolio.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing $1.75 per share in dividends during the period. Growth appears measured, focusing on organic market penetration and selective acquisitions rather than aggressive expansion. This balanced approach supports stable dividend payouts while maintaining capital adequacy ratios above regulatory requirements.

Valuation And Market Expectations

As a preferred equity issue (ONBPP), valuation reflects the company's stable cash flows and dividend reliability rather than growth premiums. Market expectations likely price in moderate net interest margin compression offset by disciplined expense management. The security's yield characteristics appeal to income-focused investors in the current rate environment.

Strategic Advantages And Outlook

Old National Bancorp's regional expertise and relationship banking model provide insulation against disintermediation risks facing larger banks. Near-term challenges include navigating interest rate volatility and competitive deposit markets. However, its conservative credit culture and diversified revenue streams position the company to maintain stable performance through economic cycles. Strategic focus will likely remain on prudent balance sheet growth and technology investments to enhance customer experience.

Sources

Company filings (CIK: 0000707179), reported financials for FY ending 2024-12-31

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