investorscraft@gmail.com

Intrinsic ValuePathfinder Bancorp, Inc. (PBHC)

Previous Close$13.68
Intrinsic Value
Upside potential
Previous Close
$13.68

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

Pathfinder Bancorp, Inc. operates as the holding company for Pathfinder Bank, a community-focused financial institution serving central and northern New York. The company generates revenue primarily through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its loan portfolio spans commercial real estate, residential mortgages, and small business loans, catering to local businesses and individuals. Pathfinder differentiates itself through personalized customer service and deep community ties, positioning it as a trusted regional player in a competitive banking landscape dominated by larger national institutions. The bank’s market position is reinforced by its emphasis on relationship banking, which fosters customer loyalty and stable deposit growth. While its geographic footprint is concentrated, this allows for targeted growth strategies and efficient risk management. The company’s niche focus on underserved markets provides opportunities for organic expansion, though it faces margin pressures from rising interest rates and regulatory costs.

Revenue Profitability And Efficiency

Pathfinder Bancorp reported revenue of $47.9 million for the period, with net income of $3.4 million. Diluted EPS stood at -$0.76, reflecting challenges in profitability, likely due to elevated operating costs or credit provisions. Operating cash flow was $11.2 million, indicating reasonable liquidity generation, while capital expenditures of -$2.1 million suggest disciplined investment in infrastructure. The bank’s efficiency metrics warrant closer scrutiny given the negative EPS.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by the negative diluted EPS. However, its operating cash flow of $11.2 million demonstrates an ability to convert revenue into cash, albeit with potential inefficiencies. The capital expenditure ratio suggests moderate reinvestment, but the overall return on equity may be under pressure given the net income figure. Further analysis of net interest margin and non-interest income would clarify core profitability drivers.

Balance Sheet And Financial Health

Pathfinder Bancorp maintains a solid liquidity position with $31.6 million in cash and equivalents, offset by total debt of $136.5 million. The debt level appears manageable relative to its asset base, but the negative EPS raises questions about leverage sustainability. The bank’s loan-to-deposit ratio and asset quality metrics would provide additional insight into its financial resilience amid economic uncertainties.

Growth Trends And Dividend Policy

The company’s growth trajectory appears muted, with profitability challenges overshadowing top-line performance. However, its dividend policy remains intact, with a $0.40 per share payout, signaling confidence in cash flow stability. Future growth may hinge on expanding its loan portfolio or improving operational efficiency, though macroeconomic headwinds could temper near-term prospects.

Valuation And Market Expectations

Market expectations for Pathfinder Bancorp are likely subdued given its negative EPS and modest revenue base. The stock’s valuation may reflect its regional focus and smaller scale, with investors pricing in limited near-term catalysts. Comparable peer analysis would help contextualize whether the current metrics justify its market capitalization.

Strategic Advantages And Outlook

Pathfinder Bancorp’s strategic advantages lie in its community-centric model and localized decision-making, which foster customer retention. However, its outlook is clouded by profitability pressures and competitive threats from larger banks. Success will depend on optimizing its cost structure, leveraging digital banking tools, and selectively expanding its lending activities while maintaining credit discipline.

Sources

Company filings (CIK: 0001609065), disclosed financials for FY 2024

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