Previous Close | $67.04 |
Intrinsic Value | $49.48 |
Upside potential | -26% |
Data is not available at this time.
Independent Bank Corp. operates as a regional bank holding company, primarily serving commercial and retail customers across the Northeastern United States. The company generates revenue through a diversified mix of interest income from loans and securities, fee-based services, and wealth management solutions. Its core offerings include commercial lending, residential mortgages, and consumer banking, supported by a network of branches and digital platforms. INDB competes in a highly fragmented regional banking sector, where it differentiates itself through personalized customer service, community-focused lending, and a conservative risk management approach. The bank maintains a strong presence in suburban and mid-sized markets, leveraging local expertise to build long-term client relationships. While not a dominant national player, INDB has carved out a stable niche with a reputation for reliability and prudent growth.
For FY 2024, Independent Bank Corp. reported $683.1 million in revenue and $192.1 million in net income, translating to a diluted EPS of $4.52. The absence of capital expenditures suggests a lean operational model, while operating cash flow of $229.9 million indicates solid cash generation. The bank's profitability metrics reflect efficient cost management and stable net interest margins, though competitive pressures in the regional banking sector persist.
INDB demonstrates consistent earnings power, with its net income representing approximately 28% of revenue. The company’s ability to generate operating cash flow nearly 1.2x its net income highlights strong working capital management. With no reported capital expenditures, the bank appears to prioritize capital preservation and shareholder returns over aggressive expansion, aligning with its conservative financial strategy.
The bank maintains a balanced balance sheet, with $219.9 million in cash and equivalents against $701.4 million in total debt. This liquidity position provides flexibility for loan growth or potential acquisitions. The moderate debt level suggests a disciplined approach to leverage, reducing vulnerability to interest rate fluctuations. Shareholders' equity appears robust, supporting the bank’s dividend policy and long-term stability.
INDB’s growth appears steady rather than explosive, reflecting its regional focus. The $2.30 annual dividend per share underscores a commitment to returning capital to shareholders, with a payout ratio of approximately 51% of diluted EPS. This balanced approach aligns with the bank’s conservative ethos, prioritizing sustainable distributions while retaining earnings for organic growth or strategic opportunities.
The bank’s valuation likely reflects its regional positioning and stable earnings profile. Investors may view INDB as a lower-risk, income-oriented play in the financial sector, with modest growth expectations. Market pricing would factor in its dividend yield, book value, and the broader interest rate environment influencing net interest margins.
INDB’s strengths lie in its localized expertise, conservative risk culture, and reliable profitability. Challenges include competition from larger banks and fintech disruptors. The outlook remains stable, assuming continued disciplined lending and cost control. Interest rate trends and regional economic conditions will be key variables influencing performance in the near to medium term.
Company filings (CIK: 0000776901), reported financials for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |