Financials First Northwest Bancorp

Equities

FNWB

US3358341077

Banks

Real-time Estimate Cboe BZX 12:46:21 2024-05-30 pm EDT 5-day change 1st Jan Change
10.89 USD -1.54% Intraday chart for First Northwest Bancorp -2.32% -31.37%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 143.6 182.7 139.7 141.9 96.94 -
Enterprise Value (EV) 1 143.6 182.7 139.7 141.9 96.94 96.94
P/E ratio 14.2 x 12.2 x 8.98 x 61.3 x 14.4 x 10.1 x
Yield - 1.24% - - 2.53% 2.53%
Capitalization / Revenue - 2.47 x 1.74 x 2 x 1.39 x 1.23 x
EV / Revenue - 2.47 x 1.74 x 2 x 1.39 x 1.23 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - 1.06 x 0.94 x 0.94 x 0.64 x 0.62 x
Nbr of stocks (in thousands) 9,203 9,047 9,095 8,902 8,765 -
Reference price 2 15.60 20.20 15.36 15.94 11.06 11.06
Announcement Date 3/15/21 1/26/22 1/26/23 1/25/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 - 73.94 80.19 70.85 69.9 79
EBITDA - - - - - -
EBIT 1 - 19.52 17.88 9.395 10.1 16.6
Operating Margin - 26.41% 22.29% 13.26% 14.45% 21.01%
Earnings before Tax (EBT) - 18.17 16.34 - - -
Net income 1 10.34 15.42 15.64 2.286 6.9 9.7
Net margin - 20.85% 19.51% 3.23% 9.87% 12.28%
EPS 2 1.100 1.660 1.710 0.2600 0.7700 1.100
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - 0.2500 - - 0.2800 0.2800
Announcement Date 3/15/21 1/26/22 1/26/23 1/25/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 19.64 20.59 17.89 19.46 20.54 22.3 18.64 17.69 17.85 16.66 16.12 17.1 18 18.7 18.6
EBITDA - - - - - - - - - - - - - - -
EBIT 1 - 5.912 3.058 2.502 5.163 7.155 4.268 2.476 3.478 -0.327 0.843 2 3 3.5 3.3
Operating Margin - 28.71% 17.09% 12.85% 25.14% 32.09% 22.9% 13.99% 19.48% -1.96% 5.23% 11.7% 16.67% 18.72% 17.74%
Earnings before Tax (EBT) 5.003 6.062 3.058 2.002 4.413 6.87 4.268 2.176 3.107 - - - - - -
Net income 1 4.178 5.124 2.806 2.488 4.291 6.06 3.528 1.776 2.504 -5.522 0.396 3 1.5 2 1.7
Net margin 21.28% 24.89% 15.69% 12.78% 20.89% 27.18% 18.93% 10.04% 14.02% -33.14% 2.46% 17.54% 8.33% 10.7% 9.14%
EPS 2 0.4500 0.5600 0.3000 0.2700 0.4700 0.6600 0.3900 0.2000 0.2800 -0.6200 0.0400 0.3400 0.1700 0.2200 0.2000
Dividend per Share 2 0.0600 0.0700 0.0700 0.0700 0.0700 - - 0.0700 0.0700 - 0.0700 0.0700 0.0700 0.0700 0.0700
Announcement Date 10/27/21 1/26/22 4/29/22 7/27/22 10/26/22 1/26/23 4/26/23 7/27/23 10/26/23 1/25/24 4/25/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 8.19% 9.09% 1.43% 2.8% 6%
ROA (Net income/ Total Assets) - 0.87% 0.79% 0.11% 0.31% 0.42%
Assets 1 - 1,772 1,980 2,078 2,226 2,310
Book Value Per Share 2 - 19.10 16.30 17.00 17.30 17.70
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 3/15/21 1/26/22 1/26/23 1/25/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
11.06 USD
Average target price
12 USD
Spread / Average Target
+8.50%
Consensus
  1. Stock Market
  2. Equities
  3. FNWB Stock
  4. Financials First Northwest Bancorp