investorscraft@gmail.com

Intrinsic Value of Northfield Bancorp, Inc. (Staten Island, NY) (NFBK)

Previous Close$11.77
Intrinsic Value
Upside potential
Previous Close
$11.77

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

Northfield Bancorp, Inc. operates as a community-focused financial institution primarily serving the New York metropolitan area, including Staten Island. The company generates revenue through traditional banking activities, including commercial and residential real estate lending, consumer loans, and deposit services. Its market position is anchored in local relationships, offering personalized financial solutions to small businesses and individuals, distinguishing itself from larger regional and national competitors through customer-centric service and community engagement. Northfield Bancorp’s loan portfolio is heavily weighted toward multifamily and commercial real estate, reflecting its strategic focus on stable, income-generating assets. The bank maintains a conservative underwriting approach, which has historically contributed to lower credit risk. While operating in a competitive market dominated by larger institutions, Northfield leverages its regional expertise and agility to capture niche opportunities, particularly in underserved segments of the New York metro area. Its deposit base is primarily composed of core customer accounts, providing a stable funding source. The company’s emphasis on prudent risk management and local market knowledge positions it as a reliable player in the community banking sector.

Revenue Profitability And Efficiency

Northfield Bancorp reported revenue of $127.9 million for the period, with net income of $29.9 million, translating to a diluted EPS of $0.72. Operating cash flow stood at $31.1 million, while capital expenditures were modest at $1.2 million, reflecting disciplined cost management. The bank’s profitability metrics indicate steady operational performance, though margin pressures from rising interest rates may pose challenges in maintaining net interest income growth.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its focus on high-quality lending, particularly in commercial real estate, which drives interest income. Capital efficiency appears stable, with a balanced approach to loan growth and risk retention. The diluted EPS of $0.72 suggests adequate returns for shareholders, though further improvements in asset yield optimization could enhance overall capital productivity.

Balance Sheet And Financial Health

Northfield Bancorp maintains a solid balance sheet, with $167.7 million in cash and equivalents against total debt of $760.1 million. The debt level is manageable given the bank’s asset quality and earnings capacity. The liquidity position appears sufficient to meet short-term obligations, while the loan-to-deposit ratio suggests a conservative funding strategy, aligning with its risk-averse operational philosophy.

Growth Trends And Dividend Policy

Growth trends reflect a cautious expansion strategy, with emphasis on maintaining credit quality rather than aggressive loan book expansion. The dividend payout of $0.52 per share indicates a commitment to returning capital to shareholders, supported by stable earnings. Future growth may hinge on organic loan demand and potential strategic acquisitions in its core markets.

Valuation And Market Expectations

The bank’s valuation metrics are likely influenced by its regional focus and moderate growth profile. Market expectations appear balanced, with investors valuing its consistent dividend payments and low-risk lending approach. However, broader macroeconomic factors, including interest rate trends, could impact future valuation multiples.

Strategic Advantages And Outlook

Northfield Bancorp’s strategic advantages include deep local market knowledge, a conservative risk profile, and a stable deposit base. The outlook remains cautiously optimistic, with opportunities to capitalize on New York’s resilient real estate market. Challenges include competitive pressures and potential margin compression, but the bank’s disciplined approach positions it to navigate these headwinds effectively.

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