Projected Income Statement: First Internet Bancorp

Forecast Balance Sheet: First Internet Bancorp

Forecast Balance Sheet - First Internet Bancorp
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/19/22 1/25/23 1/24/24 1/22/25 1/29/26 - - -
Estimates

Cash Flow Forecast: First Internet Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 25.56 29.89 17.52 5.367 2.592 1.228
Change - 16.95% -41.4% -69.36% -51.7% -52.62%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 3/15/21 3/15/22 3/14/23 3/13/24 3/12/25 3/11/26
1USD in Million
Estimates

Forecast Financial Ratios: First Internet Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 60.9% 47.44% 39.3% 48.48% 50.4% 51.8% 50.79% 50.76%
EBT Margin (%) - 60.95% 40.33% 6.16% 29.93% -42.96% 14.99% 30.75% 36.17%
Net margin (%) - 51.84% 35.74% 10.5% 27.47% -29.7% 13.41% 24.97% 26.82%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.14% 0.85% 0.17% 0.46% -0.6% 0.33% 0.68% 0.73%
ROE - 13.44% 9.53% 2.35% 6.7% -9.15% 5.17% 10.5% 11.35%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.24
Change - - 0% 0% 0% 0% 0% 0% 0%
Book Value Per Share 1 - 38.99 40.26 41.97 44.31 41.41 41.61 46.12 50.98
Change - - 3.26% 4.25% 5.58% -6.54% 0.48% 10.85% 10.54%
EPS 1 - 4.82 3.7 0.95 2.88 -4.03 2.125 4.508 5.2
Change - - -23.24% -74.32% 203.16% -239.93% 152.73% 112.12% 15.36%
Nbr of stocks (in thousands) - 9,854 9,240 8,644 8,668 8,706 8,734 8,734 8,734
Announcement Date - 1/19/22 1/25/23 1/24/24 1/22/25 1/29/26 - - -
1USD
Estimates
2026 *2027 *
P/E 11.9x 5.63x
PBR 0.61x 0.55x
EV / Sales 1.57x 1.38x
Yield 0.95% 0.95%

EPS & Dividend

EPS & Dividend - First Internet Bancorp


Y-o-Y evolution of P/E

Valuation ratios - P/E - First Internet Bancorp
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - First Internet Bancorp
Trader
Investor
-
Global
-
Quality
ESG MSCI
-
MarketScreener Ratings - First Internet Bancorp
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
25.37USD
Average target price
31.00USD
Spread / Average Target
+22.19%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - First Internet Bancorp
  1. Stock Market
  2. Stocks
  3. INBK Stock
  4. Financials First Internet Bancorp