investorscraft@gmail.com

Intrinsic Value of Patriot National Bancorp, Inc. (PNBK)

Previous Close$1.49
Intrinsic Value
Upside potential
Previous Close
$1.49

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

Patriot National Bancorp, Inc. operates as a community-focused financial institution, primarily serving small to mid-sized businesses and individual customers in its regional markets. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core offerings include commercial real estate loans, residential mortgages, and consumer credit products, supported by a network of branches that emphasize personalized customer service. As a smaller regional player, Patriot National Bancorp competes with larger national banks and local credit unions by leveraging its community ties and niche expertise in local market dynamics. The bank’s market position is reinforced by its ability to offer tailored financial solutions, though its scale limits its competitive edge in pricing and technological innovation compared to larger peers. Operating in a highly regulated and competitive industry, the company faces challenges in maintaining profitability amid rising interest rates and evolving customer expectations for digital banking services.

Revenue Profitability And Efficiency

In FY 2024, Patriot National Bancorp reported revenue of $52.4 million but posted a net loss of $39.9 million, reflecting significant challenges in profitability. The diluted EPS of -$10.03 underscores these struggles, likely driven by elevated credit costs or operational inefficiencies. Operating cash flow of $2.7 million suggests some liquidity generation, though capital expenditures were minimal at -$55,000, indicating limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to margin compression or asset quality issues. With modest operating cash flow relative to its losses, capital efficiency appears strained. The lack of meaningful capital expenditures suggests a defensive posture, possibly prioritizing balance sheet stabilization over expansion or technological upgrades.

Balance Sheet And Financial Health

Patriot National Bancorp’s balance sheet shows $3.3 million in cash and equivalents against $33.1 million in total debt, indicating limited liquidity and elevated leverage. The absence of dividends aligns with its net loss, as retaining capital becomes critical. Shareholders’ equity is likely under pressure given the substantial net loss, raising concerns about long-term financial resilience without corrective measures.

Growth Trends And Dividend Policy

The company’s growth trajectory appears constrained by its FY 2024 losses, with no dividends distributed to preserve capital. Without clear revenue diversification or cost-cutting initiatives, near-term growth may depend on improving credit quality or interest margin recovery. The lack of a dividend policy reflects its current focus on financial stabilization rather than shareholder returns.

Valuation And Market Expectations

Market expectations for Patriot National Bancorp are likely subdued given its negative earnings and elevated debt. The stock’s valuation may reflect skepticism about a near-term turnaround, with investors awaiting signs of operational improvement or strategic restructuring. The absence of profitability metrics complicates traditional valuation approaches, leaving the stock vulnerable to speculative trading based on recovery potential.

Strategic Advantages And Outlook

Patriot National Bancorp’s primary advantage lies in its community banking model, which fosters customer loyalty in its regional markets. However, its outlook remains uncertain due to profitability challenges and competitive pressures. Success hinges on executing cost controls, improving asset quality, and potentially exploring partnerships or niche lending opportunities to regain stability in a tightening monetary environment.

Sources

Company filings (CIK: 0001098146), FY 2024 financial data

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