investorscraft@gmail.com

Intrinsic ValueUnity Bancorp, Inc. (UNTY)

Previous Close$53.96
Intrinsic Value
Upside potential
Previous Close
$53.96

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

Unity Bancorp, Inc. operates as the holding company for Unity Bank, a community-focused financial institution serving businesses and individuals primarily in New Jersey and Pennsylvania. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core offerings encompass commercial real estate loans, small business financing, and consumer banking products, tailored to local market needs. Unity Bancorp distinguishes itself through personalized customer service and a relationship-driven approach, positioning it as a trusted partner for regional businesses and residents. The bank competes in a fragmented market dominated by larger regional and national players but maintains a niche presence by leveraging deep community ties and agility in decision-making. Its conservative underwriting standards and localized expertise contribute to stable asset quality, though its growth prospects are somewhat constrained by geographic concentration.

Revenue Profitability And Efficiency

Unity Bancorp reported $155.7 million in revenue for FY 2024, with net income of $41.5 million, reflecting a net margin of approximately 26.6%. Diluted EPS stood at $4.06, demonstrating consistent profitability. The absence of capital expenditures suggests a lean operational model, while operating cash flow of $47.9 million indicates strong liquidity generation from core banking activities.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its loan portfolio and net interest margin, with diluted EPS growth reflecting efficient capital deployment. A debt-to-equity ratio derived from $230.8 million in total debt and $180.4 million in cash suggests moderate leverage, though further context on equity would be needed for a full assessment of capital efficiency.

Balance Sheet And Financial Health

Unity Bancorp maintains a solid liquidity position with $180.4 million in cash and equivalents, against $230.8 million in total debt. The balance sheet appears stable, with no reported capital expenditures, indicating disciplined financial management. However, a detailed analysis of asset quality and loan-to-deposit ratios would provide deeper insights into its risk profile.

Growth Trends And Dividend Policy

The company’s growth is likely driven by organic loan expansion and deposit gathering, though geographic concentration may limit scalability. A dividend of $0.53 per share signals a commitment to shareholder returns, with a payout ratio of approximately 13% based on FY 2024 EPS, suggesting room for future increases if earnings persist.

Valuation And Market Expectations

Trading at a P/E ratio derived from $4.06 EPS, Unity Bancorp’s valuation reflects market expectations for steady, albeit unspectacular, growth. Its regional focus and community banking model may appeal to investors seeking stable returns, though broader economic trends and interest rate movements could influence performance.

Strategic Advantages And Outlook

Unity Bancorp’s strategic advantages include its localized expertise and conservative risk management, which support resilience in economic downturns. The outlook remains cautiously optimistic, with potential growth tied to regional economic conditions and the bank’s ability to maintain asset quality while selectively expanding its loan portfolio.

Sources

Company filings (10-K), investor disclosures

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