Arrow Financial Corporation

Arrow Financial Corporation

AROWยทNASDAQ

$35.78

-3.3%
Financial ServicesBanks - Regional

Arrow Financial Corporation, a bank holding company, provides commercial and consumer banking, and financial products and services. The company's deposit products include demand deposits, interest-bearing checking accounts, savings deposits, time deposits, and other time deposits. Its lending activities comprise commercial loans, such as term loans, time notes, and lines of credit; and commercial real estate loans to finance real estate purchases, refinancing, expansions, and improvements to commercial properties, as well as commercial construction and land development loans to finance projects. The company's lending activities also include consumer installment loans to finance personal expenditures, personal lines of credit, overdraft protection, and automobile loans; and residential real estate loans, fixed home equity loans, and home equity lines of credit for consumers to finance home improvements, debt consolidation, education, and other uses. In addition, it maintains an indirect lending program; and sells residential real estate loan originations into the secondary market. Further, the company provides retirement planning, trust, and estate administration services for individuals; and pension, profit-sharing, and employee benefit plan administration services for corporations. Additionally, it offers insurance agency services comprising group health care policies and life insurance, and property and casualty insurance products; and investment advisory services to its proprietary mutual funds, as well as holds a real estate investment trust. The company operates in the northeastern region of New York State in Warren, Washington, Saratoga, Essex, Clinton, Rensselaer, Albany, and Schenectady counties, as well as surrounding areas. It owns 26 branch banking offices; and leases 12 branch banking offices, as well as two residential loan origination offices. Arrow Financial Corporation was founded in 1851 and is headquartered in Glens Falls, New York.

At a Glance

Live Snapshot
Market Cap$591.41M
EPS2.6600
P/E Ratio13.45
Earnings Date07/23/2026
Arrow Financial Corporation

Arrow Financial Corporation Fair Value Envelope

AROW ยท NASDAQ

Our analysis suggests that AROW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $35.78, this represents a potential HIDDEN relative to our calculated worth for Arrow Financial Corporation.

Intrinsic Value
Current Price: $35.78

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.0B
+ Cash & Equivalents$29.1M
Firm Value$4.1B
- Debt$29.2M
Equity Value$4.0B
/ Shares Outstanding16,442,499B
DCF Value$245
UNDERVALUED BY 586%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$51.7M
$64.9M
$81.3M
$101.9M
$127.7M
$160.1M
$200.7M
$251.6M
$315.4M
$395.3M
Maintenance CapEx
-$1.3M
-$1.6M
-$2.0M
-$2.5M
-$3.1M
-$3.9M
-$4.9M
-$6.2M
-$7.8M
-$9.7M
Owner Earnings
$50.5M
$63.3M
$79.3M
$99.4M
$124.6M
$156.2M
$195.8M
$245.4M
$307.6M
$385.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$46.7M
$54.2M
$63.0M
$73.1M
$84.8M
$98.4M
$114.2M
$132.6M
$153.9M
$178.6M
Terminal Value represents 75.2% of Enterprise Value