|
|
|
|
(State or Other Jurisdiction)
|
(Commission File No.)
|
(I.R.S. Employer
|
|
of Incorporation)
|
Identification No.)
|
||
|
|
||
(Address of Principal Executive Offices)
|
(Zip Code)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
|
|
Financials as of September 30, 2024
|
Balance Sheet
|
Capital Position
|
|
LTM Profitability
|
Valuation as of January 7, 2025
|
|||||||||||||
Bank
|
|
|
|
|
|
|||||||||||||
Total
|
CRE/
|
Price /
|
||||||||||||||||
Loans/
|
NPAs/
|
TCE/
|
Lev.
|
RBC
|
Total
|
Effic.
|
LTM
|
2025E
|
Div.
|
Mkt.
|
||||||||
Assets
|
Deps.
|
Assets
|
TA
|
Ratio
|
Ratio
|
RBC
|
ROAA
|
ROAE
|
NIM
|
Ratio
|
TBV
|
EPS
|
EPS
|
Yield
|
Cap.
|
|||
Company
|
State
|
Ticker
|
($M)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(x)
|
(x)
|
(%)
|
($M)
|
Amalgamated Financial Corp.
|
NY
|
AMAL
|
8,414
|
59.9
|
0.34
|
8.14
|
8.63
|
16.25
|
201
|
1.28
|
17.1
|
3.45
|
51.0
|
148
|
9.7
|
9.5
|
1.5
|
1,015
|
Univest Financial Corporation
|
PA
|
UVSP
|
8,206
|
98.2
|
0.44
|
8.71
|
9.53
|
14.27
|
252
|
0.94
|
8.7
|
2.85
|
66.3
|
119
|
11.5
|
—
|
2.9
|
831
|
Tompkins Financial Corporation
|
NY
|
TMP
|
8,006
|
89.4
|
0.78
|
7.91
|
9.19
|
13.21
|
315
|
0.85
|
10.0
|
2.77
|
67.9
|
152
|
14.2
|
12.8
|
3.8
|
949
|
Kearny Financial Corp.
|
NJ
|
KRNY
|
7,772
|
105.7
|
0.51
|
8.31
|
9.14
|
15.46
|
533
|
(1.16)
|
(11.4)
|
1.87
|
77.5
|
70
|
NM
|
10.9
|
6.3
|
434
|
Metropolitan Bank Holding Corp.
|
NY
|
MCB
|
7,403
|
94.1
|
0.42
|
9.54
|
10.57
|
13.22
|
371
|
0.83
|
8.9
|
3.46
|
62.7
|
92
|
11.0
|
8.1
|
—
|
653
|
Peapack-Gladstone Financial Corporation
|
NJ
|
PGC
|
6,794
|
89.6
|
1.18
|
8.31
|
9.33
|
15.19
|
358
|
0.50
|
5.6
|
2.27
|
74.2
|
97
|
17.1
|
11.5
|
0.6
|
539
|
Financial Institutions, Inc.
|
NY
|
FISI
|
6,156
|
83.0
|
0.65
|
6.93
|
8.98
|
12.95
|
283
|
0.83
|
11.3
|
2.83
|
66.5
|
97
|
8.3
|
7.8
|
4.6
|
514
|
TrustCo Bank Corp NY
|
NY
|
TRST
|
6,110
|
96.3
|
0.36
|
10.94
|
11.05
|
20.53
|
19
|
0.78
|
7.3
|
2.54
|
60.6
|
91
|
12.7
|
—
|
4.5
|
605
|
Shore Bancshares, Inc.
|
MD
|
SHBI
|
5,918
|
90.6
|
0.26
|
7.39
|
8.31
|
12.04
|
363
|
0.71
|
7.9
|
3.11
|
62.0
|
120
|
12.4
|
10.1
|
3.1
|
515
|
Northfield Bancorp, Inc. (Staten Island, NY)
|
NJ
|
NFBK
|
5,731
|
104.7
|
0.40
|
11.57
|
12.03
|
NR
|
441
|
0.47
|
3.9
|
2.10
|
68.0
|
73
|
17.6
|
12.1
|
4.6
|
483
|
Mid Penn Bancorp, Inc.
|
PA
|
MPB
|
5,527
|
94.2
|
0.32
|
8.13
|
8.39
|
11.93
|
395
|
0.90
|
8.8
|
3.06
|
65.8
|
106
|
9.6
|
9.9
|
2.9
|
542
|
Orrstown Financial Services, Inc.
|
PA
|
ORRF
|
5,471
|
85.6
|
0.49
|
7.46
|
7.96
|
12.40
|
341
|
0.43
|
4.8
|
3.84
|
60.6
|
171
|
18.9
|
8.1
|
2.6
|
683
|
Peoples Financial Services Corp.
|
PA
|
PFIS
|
5,360
|
87.7
|
0.41
|
6.90
|
7.64
|
11.94
|
329
|
0.15
|
1.6
|
2.60
|
65.5
|
135
|
NM
|
8.2
|
5.1
|
487
|
Arrow Financial Corporation
|
NY
|
AROW
|
4,411
|
87.0
|
0.49
|
8.39
|
9.78
|
14.46
|
124
|
0.78
|
8.7
|
2.66
|
67.5
|
121
|
13.6
|
10.1
|
4.2
|
446
|
First Bank
|
NJ
|
FRBA
|
3,758
|
101.2
|
0.47
|
9.41
|
9.53
|
11.55
|
397
|
1.11
|
10.5
|
3.61
|
55.5
|
97
|
8.5
|
8.4
|
1.8
|
339
|
BCB Bancorp, Inc.
|
NJ
|
BCBP
|
3,614
|
114.6
|
0.98
|
8.12
|
8.95
|
13.14
|
430
|
0.57
|
6.8
|
2.54
|
61.6
|
65
|
9.6
|
7.9
|
5.7
|
192
|
Citizens Financial Services, Inc.
|
PA
|
CZFS
|
3,026
|
95.1
|
0.77
|
7.17
|
8.96
|
11.55
|
301
|
0.91
|
8.8
|
3.11
|
63.5
|
135
|
10.4
|
9.6
|
3.3
|
285
|
Ponce Financial Group, Inc.
|
NY
|
PDLB
|
3,016
|
117.9
|
0.73
|
9.27
|
17.81
|
22.87
|
321
|
0.30
|
1.7
|
2.66
|
85.7
|
111
|
NM
|
NM
|
—
|
293
|
Financials as of September 30, 2024
|
Balance Sheet
|
Capital Position
|
|
LTM Profitability
|
Valuation as of January 7, 2025
|
|||||||||||||
Bank
|
|
|
||||||||||||||||
Total
|
CRE /
|
Price /
|
||||||||||||||||
Loans/
|
NPAs/
|
TCE/
|
Lev.
|
RBC
|
Total
|
Effic.
|
|
LTM
|
2025E
|
Div.
|
Mkt.
|
|||||||
Assets
|
Deps.
|
Assets
|
TA
|
Ratio
|
Ratio
|
RBC
|
ROAA
|
ROAE
|
NIM
|
Ratio
|
TBV
|
EPS
|
EPS
|
Yield
|
Cap.
|
|||
Company
|
State
|
Ticker
|
($M)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(x)
|
(x)
|
(%)
|
($M)
|
LINKBANCORP, Inc.
|
PA
|
LNKB
|
2,880
|
93.4
|
0.59
|
7.02
|
9.41
|
11.44
|
366
|
0.22
|
2.3
|
3.85
|
66.8
|
138
|
NM
|
8.9
|
4.1
|
272
|
Chemung Financial Corporation
|
NY
|
CHMG
|
2,774
|
82.8
|
0.40
|
7.22
|
9.03
|
13.31
|
396
|
0.79
|
11.1
|
2.70
|
69.6
|
111
|
10.2
|
8.7
|
2.7
|
220
|
Citizens & Northern Corporation
|
PA
|
CZNC
|
2,671
|
88.6
|
0.88
|
8.51
|
9.71
|
15.72
|
251
|
0.87
|
8.6
|
3.30
|
69.3
|
126
|
12.7
|
10.1
|
6.1
|
281
|
Unity Bancorp, Inc.
|
NJ
|
UNTY
|
2,635
|
107.7
|
0.37
|
10.72
|
11.94
|
15.23
|
241
|
1.62
|
14.8
|
4.08
|
46.0
|
145
|
10.5
|
9.0
|
1.3
|
409
|
Fidelity D & D Bancorp, Inc.
|
PA
|
FDBC
|
2,616
|
76.6
|
0.29
|
7.19
|
9.30
|
14.60
|
166
|
0.63
|
8.3
|
2.69
|
65.4
|
138
|
16.8
|
—
|
3.6
|
258
|
Capital Bancorp, Inc.
|
MD
|
CBNK
|
2,561
|
96.4
|
0.60
|
10.94
|
11.85
|
16.65
|
319
|
1.40
|
12.4
|
6.38
|
66.9
|
137
|
11.8
|
8.9
|
1.5
|
456
|
Orange County Bancorp, Inc.
|
NY
|
OBT
|
2,519
|
83.9
|
0.43
|
7.44
|
10.06
|
14.89
|
415
|
1.17
|
17.2
|
3.83
|
57.6
|
163
|
10.5
|
9.6
|
1.9
|
304
|
ACNB Corporation
|
PA
|
ACNB
|
2,421
|
93.6
|
0.27
|
10.74
|
12.46
|
18.15
|
206
|
1.21
|
10.4
|
3.82
|
61.5
|
129
|
11.2
|
9.6
|
3.3
|
328
|
Meridian Corporation
|
PA
|
MRBK
|
2,388
|
101.5
|
1.97
|
6.74
|
9.32
|
NR
|
273
|
0.49
|
7.0
|
3.14
|
73.4
|
98
|
13.8
|
8.0
|
3.6
|
154
|
Princeton Bancorp, Inc.
|
NJ
|
BPRN
|
2,355
|
89.5
|
0.10
|
10.41
|
11.44
|
13.17
|
449
|
0.51
|
4.2
|
3.53
|
63.2
|
92
|
20.2
|
9.2
|
3.7
|
224
|
Hanover Bancorp, Inc.
|
NY
|
HNVR
|
2,328
|
102.5
|
0.66
|
7.27
|
8.85
|
14.24
|
397
|
0.55
|
6.5
|
2.41
|
68.3
|
95
|
13.5
|
9.5
|
1.8
|
160
|
Norwood Financial Corp.
|
PA
|
NWFL
|
2,280
|
90.3
|
0.35
|
7.39
|
9.03
|
12.78
|
138
|
0.58
|
7.1
|
2.88
|
65.4
|
127
|
16.3
|
10.1
|
4.8
|
209
|
Franklin Financial Services Corporation
|
PA
|
FRAF
|
2,151
|
79.3
|
0.00
|
6.58
|
8.44
|
14.73
|
330
|
0.71
|
10.7
|
3.02
|
73.4
|
91
|
9.1
|
—
|
4.4
|
128
|
Parke Bancorp, Inc.
|
NJ
|
PKBK
|
2,065
|
118.0
|
0.67
|
14.34
|
15.46
|
NR
|
183
|
1.44
|
9.8
|
3.03
|
38.6
|
78
|
8.3
|
—
|
3.7
|
231
|
Northeast Community Bancorp, Inc.
|
NY
|
NECB
|
1,968
|
108.1
|
0.27
|
15.73
|
14.76
|
14.04
|
564
|
2.65
|
16.8
|
5.81
|
35.7
|
108
|
6.6
|
7.8
|
2.5
|
278
|
First United Corporation
|
MD
|
FUNC
|
1,916
|
94.0
|
0.57
|
8.51
|
11.88
|
15.83
|
202
|
0.83
|
9.8
|
3.30
|
61.8
|
131
|
13.4
|
10.0
|
2.7
|
212
|
Esquire Financial Holdings, Inc.
|
NY
|
ESQ
|
1,782
|
84.4
|
0.62
|
13.05
|
12.60
|
16.64
|
187
|
2.60
|
20.3
|
6.14
|
48.9
|
288
|
16.2
|
14.6
|
0.7
|
630
|
CB Financial Services, Inc.
|
PA
|
CBFV
|
1,562
|
78.7
|
0.14
|
8.98
|
9.96
|
15.76
|
241
|
1.56
|
17.0
|
3.20
|
69.6
|
103
|
6.3
|
15.0
|
3.6
|
144
|
Pathfinder Bancorp, Inc.
|
NY
|
PBHC
|
1,483
|
77.0
|
1.09
|
7.36
|
8.29
|
15.55
|
189
|
0.15
|
1.8
|
2.91
|
68.0
|
98
|
NM
|
—
|
2.3
|
106
|
SR Bancorp, Inc.
|
NJ
|
SRBK
|
1,053
|
92.9
|
0.00
|
16.85
|
16.06
|
NR
|
168
|
0.09
|
0.5
|
3.33
|
74.8
|
65
|
NM
|
—
|
—
|
104
|
Source: S&P Capital IQ Pro.
Transaction Information
|
Seller Information
|
||||||||||||||
Price /
|
Core
|
1-Day
|
LTM
|
||||||||||||
Deal
|
LTM
|
Deposit
|
Market
|
Total
|
TCE/
|
LTM
|
LTM
|
Effic.
|
NPAs/
|
||||||
Value
|
EPS
|
TBV
|
Prem
|
Prem
|
Assets
|
TA
|
ROAA
|
ROAE
|
Ratio
|
Assets
|
|||||
Acquiror
|
St
|
Target
|
St
|
Annc. Date
|
($M)
|
(x)
|
(%)
|
(%)
|
(%)
|
($M)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
Northwest Bancshares, Inc.
|
OH
|
Penns Woods Bancorp Inc.
|
PA
|
12/17/24
|
270.4
|
13.1
|
139
|
5.3
|
1.9
|
2,259
|
8.3
|
0.88
|
10.3
|
65.8
|
0.20
|
NBT Bancorp Inc.
|
NY
|
Evans Bancorp Inc.
|
NY
|
09/09/24
|
236.2
|
12.2
|
132
|
3.7
|
18.3
|
2,257
|
7.8
|
0.88
|
11.4
|
79.9
|
1.31
|
ConnectOne Bancorp Inc.
|
NJ
|
The Frst of Long Island Corp.
|
NY
|
09/05/24
|
280.8
|
12.7
|
74
|
(3.1)
|
(0.8)
|
4,209
|
8.9
|
0.52
|
6.0
|
70.5
|
0.06
|
Peoples Financial Services
|
PA
|
FNCB Bancorp Inc.
|
PA
|
09/27/23
|
128.1
|
8.0
|
102
|
0.3
|
5.3
|
1,862
|
6.7
|
0.91
|
13.0
|
60.2
|
0.29
|
First Bank
|
NJ
|
Malvern Bancorp Inc
|
PA
|
12/14/22
|
150.1
|
21.4
|
102
|
0.5
|
27.4
|
1,044
|
14.0
|
0.63
|
4.8
|
71.0
|
0.57
|
First Commonwealth Financial
|
PA
|
Centric Financial Corp.
|
PA
|
08/30/22
|
137.5
|
14.8
|
131
|
4.8
|
42.5
|
1,036
|
9.6
|
0.85
|
9.3
|
57.5
|
1.21
|
Brookline Bancorp Inc.
|
MA
|
PCSB Financial Corp.
|
NY
|
05/24/22
|
320.1
|
20.3
|
118
|
3.3
|
13.9
|
1,985
|
13.7
|
0.79
|
5.4
|
64.9
|
0.44
|
Farmers National Banc Corp.
|
OH
|
Emclaire Financial Corp
|
PA
|
03/24/22
|
106.8
|
10.4
|
142
|
4.1
|
29.7
|
1,060
|
7.0
|
0.95
|
10.9
|
62.3
|
0.25
|
Fulton Financial Corp.
|
PA
|
Prudential Bancorp Inc.
|
PA
|
03/02/22
|
138.3
|
17.9
|
107
|
1.7
|
21.1
|
1,084
|
11.8
|
0.69
|
5.9
|
69.6
|
1.21
|
F.N.B. Corp.
|
PA
|
Howard Bancorp Inc.
|
MD
|
07/13/21
|
421.7
|
18.0
|
154
|
9.0
|
40.6
|
2,600
|
10.4
|
0.89
|
7.7
|
53.9
|
0.65
|
Lakeland Bancorp
|
NJ
|
1st Constitution Bancorp
|
NJ
|
07/12/21
|
243.6
|
11.5
|
152
|
5.9
|
14.1
|
1,789
|
9.1
|
1.16
|
11.3
|
54.5
|
0.97
|
Mid Penn Bancorp Inc.
|
PA
|
Riverview Financial Corp.
|
PA
|
06/30/21
|
124.8
|
12.2
|
121
|
2.3
|
11.6
|
1,215
|
8.5
|
0.75
|
10.3
|
73.4
|
0.98
|
Valley National Bancorp
|
NY
|
Westchester Bank Holding Corp.
|
NY
|
06/29/21
|
220.2
|
18.1
|
169
|
8.7
|
—
|
1,313
|
10.1
|
1.07
|
10.3
|
44.9
|
0.21
|
Transaction Information
|
Seller Information
|
||||||||||||||
Price /
|
Core
|
1-Day
|
LTM
|
||||||||||||
Deal
|
LTM
|
Deposit
|
Market
|
Total
|
TCE/
|
LTM
|
LTM
|
Effic.
|
NPAs /
|
||||||
Value
|
EPS
|
TBV
|
Prem
|
Prem
|
Assets
|
TA
|
ROAA
|
ROAE
|
Ratio
|
Assets
|
|||||
Acquiror
|
St
|
Target
|
St
|
Annc. Date
|
($M)
|
(x)
|
(%)
|
(%)
|
(%)
|
($M)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
Northwest Bancshares, Inc.
|
OH
|
Penns Woods Bancorp Inc.
|
PA
|
12/17/24
|
270.4
|
13.1
|
139
|
5.3
|
1.9
|
2,259
|
8.3
|
0.88
|
10.3
|
65.8
|
0.20
|
EverBank Financial Corp
|
FL
|
Sterling Bank & Trust FSB
|
MI
|
09/16/24
|
261.0
|
31.8
|
82
|
(4.1)
|
(13.3)
|
2,374
|
13.4
|
0.34
|
2.6
|
94.8
|
0.47
|
Camden National Corp.
|
ME
|
Northway Financial Inc.
|
NH
|
09/10/24
|
86.6
|
17.2
|
139
|
2.6
|
60.9
|
1,276
|
4.9
|
0.39
|
7.4
|
82.7
|
0.28
|
NBT Bancorp Inc.
|
NY
|
Evans Bancorp Inc.
|
NY
|
09/09/24
|
236.2
|
12.2
|
132
|
3.7
|
18.3
|
2,257
|
7.8
|
0.88
|
11.4
|
79.9
|
1.31
|
German American Bancorp Inc.
|
IN
|
Heartland BancCorp
|
OH
|
07/29/24
|
347.0
|
16.2
|
212
|
15.7
|
80.0
|
1,920
|
8.1
|
1.09
|
12.9
|
64.2
|
0.06
|
ChoiceOne Financial Services
|
MI
|
Fentura Financial Inc.
|
MI
|
07/25/24
|
180.4
|
14.5
|
135
|
3.7
|
33.9
|
1,757
|
7.7
|
0.70
|
8.9
|
72.8
|
0.56
|
West Coast Community Bancorp
|
CA
|
1st Capital Bancorp
|
CA
|
05/20/24
|
60.4
|
17.7
|
93
|
(0.6)
|
(0.5)
|
1,015
|
6.4
|
0.35
|
5.7
|
72.0
|
0.05
|
Alerus Financial Corp.
|
ND
|
HMN Financial Inc.
|
MN
|
05/15/24
|
115.5
|
20.1
|
107
|
0.8
|
32.6
|
1,151
|
9.4
|
0.50
|
4.7
|
77.8
|
0.28
|
United Bankshares Inc.
|
WV
|
Piedmont Bancorp Inc.
|
GA
|
05/10/24
|
270.1
|
9.8
|
155
|
8.4
|
—
|
2,080
|
9.8
|
1.43
|
13.6
|
51.1
|
0.00
|
Hope Bancorp, Inc.
|
CA
|
Territorial Bancorp Inc.
|
HI
|
04/29/24
|
79.4
|
15.5
|
31
|
(14.2)
|
24.8
|
2,237
|
11.2
|
0.23
|
2.0
|
84.8
|
0.10
|
Wintrust Financial Corp.
|
IL
|
Macatawa Bank Corp.
|
MI
|
04/15/24
|
512.4
|
12.4
|
174
|
10.4
|
54.9
|
2,615
|
11.2
|
1.53
|
15.0
|
50.6
|
0.00
|
Source: S&P Capital IQ Pro
Institution Name
|
Total Assets
|
Tangible Equity/ Tangible Assets (%)
|
Net Interest Margin (%)
|
NPAs/ Assets (%)
|
ROAA (%)
|
ROAE (%)
|
(Dollars in thousands)
|
||||||
Citizens & Northern Corporation
|
$2,670,822
|
8.51
|
3.30
|
0.88
|
0.87
|
8.56
|
Embassy Bancorp, Inc.
|
$1,715,194
|
6.68
|
2.22
|
0.07
|
0.63
|
10.37
|
ENB Financial Corp
|
$2,092,471
|
6.46
|
2.85
|
0.47
|
0.81
|
13.50
|
Fidelity D & D Bancorp, Inc.
|
$2,615,933
|
7.19
|
2.69
|
0.29
|
0.63
|
8.26
|
Franklin Financial Services Corporation
|
$2,151,363
|
6.58
|
3.02
|
—
|
0.71
|
10.66
|
Kish Bancorp, Inc.
|
$1,664,795
|
6.07
|
3.19
|
0.03
|
0.89
|
13.42
|
LINKBANCORP, Inc.
|
$2,879,941
|
7.02
|
3.85
|
0.59
|
0.22
|
2.27
|
Meridian Corporation
|
$2,387,721
|
6.74
|
3.14
|
1.97
|
0.49
|
7.02
|
Muncy Columbia Financial Corporation
|
$1,607,322
|
8.47
|
3.25
|
0.52
|
0.83
|
8.51
|
Norwood Financial Corp.
|
$2,279,751
|
7.39
|
2.88
|
0.35
|
0.58
|
7.15
|
QNB Corp.
|
$1,841,563
|
5.72
|
2.43
|
0.09
|
0.53
|
5.93
|
Somerset Trust Holding Company
|
$2,354,620
|
6.79
|
3.75
|
0.61
|
0.93
|
14.88
|
(1)
|
Financial data was as of or for the 12 months ending September 30, 2024.
|
Risk-free rate
|
4.59%
|
Equity risk premium
|
5.00%
|
Size premium
|
3.29%
|
Industry premium
|
(1.15)%
|
Ticker
|
Total Assets
|
Efficiency Ratio
(%) |
Tangible Common Equity/ Tangible Assets
(%) |
NIM
(%) |
NPAs/ Assets
(%) |
ROAA
(%) |
ROAE
(%) |
Farmers National Banc Corp.
|
5,236,503
|
59.5
|
4.98
|
2.71
|
0.37
|
0.91
|
12.10
|
Financial Institutions, Inc.
|
6,156,317
|
66.5
|
6.93
|
2.83
|
0.65
|
0.83
|
11.28
|
Mid Penn Bancorp, Inc.
|
5,527,025
|
65.8
|
8.13
|
3.06
|
0.32
|
0.90
|
8.77
|
Orrstown Financial Services, Inc.
|
5,470,589
|
60.6
|
7.46
|
3.84
|
0.49
|
0.43
|
4.82
|
Park National Corporation
|
9,903,049
|
62.5
|
11.05
|
4.32
|
0.70
|
1.39
|
11.83
|
Peoples Bancorp Inc.
|
9,140,471
|
57.4
|
8.27
|
4.32
|
0.46
|
1.37
|
11.77
|
Peoples Financial Services Corp.
|
5,360,138
|
65.5
|
6.90
|
2.60
|
0.41
|
0.15
|
1.62
|
S&T Bancorp, Inc.
|
9,583,947
|
55.0
|
10.85
|
3.86
|
0.33
|
1.42
|
10.41
|
Tompkins Financial Corporation
|
8,006,427
|
67.9
|
7.91
|
2.77
|
0.78
|
0.85
|
10.02
|
TrustCo Bank Corp NY
|
6,109,680
|
60.6
|
10.94
|
2.54
|
0.36
|
0.78
|
7.33
|
Univest Financial Corporation
|
8,205,737
|
66.3
|
8.71
|
2.85
|
0.44
|
0.94
|
8.70
|
(1)
|
Financial data was as of or for the 12 months ending September 30, 2024.
|
In assuming discount rates of 8.5%, 10.5% and 12.5%
for this discounted cash flow analysis, PNC FIG Advisory calculated the sum of the risk-free rate, the equity risk premium, the applicable size
premium and the industry premium as described below from the Kroll Cost of Capital Navigator. This discount rate calculation for CNB common stock indicated a calculated discount rate of 10.43%.
|
|||||||
Risk-free rate
|
4.59%
|
||||||
Equity risk premium
|
5.00%
|
||||||
Size premium
|
1.99%
|
||||||
Industry premium
|
(1.15)%
|
Fiscal Year Ending September 30,
|
|||||||
2025E
|
2026E
|
2027E
|
2028E
|
2029E
|
2030E
|
2031E
|
|
(Dollars in thousands)
|
|||||||
Net Income
|
$ 17,764
|
$ 18,297
|
$ 18,846
|
$ 19,411
|
$ 19,994
|
$ 20,594
|
$ 21,211
|
Dividends
|
$ 6,217
|
$ 6,404
|
$ 6,596
|
$ 6,794
|
$ 6,998
|
$ 7,208
|
$ 7,424
|
ESSA BANCORP, INC.
|
||
DATE: April 9, 2025
|
By:
|
/s/ Gary S. Olson |
Gary S. Olson, President and
|
||
Chief Executive Officer
|