investorscraft@gmail.com

Intrinsic ValueHuntington Bancshares Incorporated (HBAN)

Previous Close$17.77
Intrinsic Value
Upside potential
Previous Close
$17.77

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

Huntington Bancshares Incorporated operates as a regional bank holding company, providing a comprehensive suite of financial services including commercial and consumer banking, mortgage lending, treasury management, and wealth management. The company primarily serves customers across the Midwest, leveraging its strong regional presence to cater to small businesses, mid-sized corporations, and individual consumers. Its diversified revenue streams stem from interest income on loans and securities, as well as fee-based services such as card processing and investment advisory. Huntington differentiates itself through customer-centric initiatives like 24/7 live customer service and innovative digital banking solutions, positioning it competitively against both national and regional peers. The bank has also emphasized sustainable lending practices and community development, enhancing its reputation in key markets. With a focus on organic growth and strategic acquisitions, Huntington aims to strengthen its foothold in the Midwest while expanding its commercial banking capabilities.

Revenue Profitability And Efficiency

Huntington Bancshares reported $7.39 billion in revenue for FY 2024, with net income of $1.94 billion, reflecting a steady profitability trajectory. The diluted EPS of $1.41 underscores efficient earnings generation, supported by disciplined cost management and a stable net interest margin. Operating cash flow of $1.82 billion highlights robust liquidity, while minimal capital expenditures indicate a lean operational structure focused on core banking activities.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a balanced mix of interest and non-interest income, with a strong emphasis on commercial lending and fee-based services. Capital efficiency remains solid, as evidenced by its ability to generate substantial operating cash flow relative to its debt levels. The absence of significant capital expenditures further underscores prudent capital allocation.

Balance Sheet And Financial Health

Huntington maintains a robust balance sheet, with $13.33 billion in cash and equivalents providing ample liquidity. Total debt stands at $16.43 billion, reflecting a manageable leverage ratio given the bank’s asset base and earnings capacity. The strong cash position supports both operational flexibility and potential strategic investments, while the debt level remains within industry norms for regional banks.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core markets, supported by organic loan expansion and strategic acquisitions. Huntington’s dividend policy remains shareholder-friendly, with a dividend per share of $0.72, reflecting a commitment to returning capital while retaining sufficient earnings for reinvestment. Future growth is expected to be driven by regional economic trends and digital banking adoption.

Valuation And Market Expectations

Market expectations for Huntington Bancshares are anchored in its regional strength and stable earnings profile. The bank’s valuation metrics align with peers, reflecting its balanced growth and profitability. Investors likely focus on its ability to maintain net interest margins and manage credit quality amid economic fluctuations, which will be critical for sustaining its current valuation multiples.

Strategic Advantages And Outlook

Huntington’s strategic advantages include its deep regional expertise, diversified revenue streams, and strong customer service reputation. The outlook remains positive, with growth initiatives centered on digital transformation and commercial lending expansion. However, macroeconomic factors such as interest rate trends and regional economic conditions will influence near-term performance. The bank is well-positioned to navigate these challenges while capitalizing on opportunities in its core markets.

Sources

10-K filing, company investor relations

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