Bank of Marin Bancorp

Bank of Marin Bancorp

BMRCยทNASDAQ

$25.09

-2.6%
Financial ServicesBanks - Regional

Bank of Marin Bancorp operates as the holding company for Bank of Marin that provides a range of financial services primarily to small to medium-sized businesses, professionals, not-for-profit organizations, and individuals in California, the United States. It offers personal and business checking and savings accounts; and individual retirement, health savings, and demand deposit marketplace accounts, as well as time certificates of deposit, certificate of deposit account registry and insured cash sweep services. The company also provides commercial real estate, commercial and industrial, and consumer loans, as well as construction financing and home equity lines of credit. In addition, it offers merchant and payroll, and cash management services; credit cards; fraud detection tools; and mobile deposit, remote deposit capture, automated clearing house, wire transfer, and image lockbox services. Further, the company provides wealth management and trust services comprising customized investment portfolio management, financial planning, trust administration, estate settlement, and custody services, as well as 401(k) plan services; and automated teller machines, and telephone and digital banking services. It operates through 12 branch offices in Marin, southern Sonoma counties, and north of San Francisco, California; and a loan production office in San Francisco. The company was incorporated in 1989 and is headquartered in Novato, California.

At a Glance

Live Snapshot
Market Cap$406.12M
EPS2.7400
P/E Ratio9.16
Earnings Date07/27/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 9.2).

Valuation inputs: P/E 9.2, earnings yield +10.9%, momentum -2.6%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +11.0%, ROIC +0.9%).

Profitability stack: net margin +24.6%, ROE +11.0%, ROIC +0.9%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +89.9%, momentum -2.6%, net margin +24.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

bmrc

Bank of Marin Bancorp Market vs Earnings Trajectory

BMRC ยท NASDAQ
Current Price
$25.09
EPS (TTM)
$2.96

Performance Analysis

EPS Growth

+572.7%

Strong earnings growth indicates robust business expansion and improving profitability.

Price-EPS Relationship

Aligned

Stock price is moving in line with earnings growthโ€”a healthy sign of fundamental-driven valuation.

Stock Price Change

+15.7%

Over the 1Y period, stock price has increased by 15.7%.

P/E Ratio (TTM)

9.2x

Relatively low P/E may indicate undervaluation or lower growth expectations.

Key Insight

Strong earnings growth (+572.7%) is outpacing price appreciation (+15.7%), potentially indicating an attractive entry point as the market may not have fully recognized the improving fundamentals.

Bank of Marin Bancorp

Bank of Marin Bancorp Fair Value Envelope

BMRC ยท NASDAQ

Our analysis suggests that BMRC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $25.085, this represents a potential HIDDEN relative to our calculated worth for Bank of Marin Bancorp.

Intrinsic Value
Current Price: $25.085
3Y-6.0%
5Y+22.0%
10Y+43.0%
3Y+26.0%
5Y+63.0%
10Y+109.0%
3Y-7.0%
5Y+44.0%
10Y+88.0%
3Y-29.0%
5Y-4.0%
10Y+54.0%
3Y-30.0%
5Y-7.0%
10Y+51.0%
3Y-6.0%
5Y+34.0%
10Y+93.0%
Bank of Marin Bancorp

Bank of Marin Bancorp Profit Bridge

BMRC ยท NASDAQ
Revenue176.73M
Cost of Goods Sold (42.27M)
Gross Profit134.46M
Operating Expenses (82.85M)
Operating Income51.62M
Interest Expense (42.20M)
Other Income/Expense10.65M
Pretax Income62.27M
Income Tax (18.86M)
Net Income43.41M
Net Income
43.41M

Profitability Analysis

Gross Margin

76.1%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

29.2%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

24.6%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

30.3%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Exceptional profitability across all levels: Strong pricing power, efficient operations, and healthy bottom line indicate a high-quality business with sustainable competitive advantages.

76.08%
Gross Profit Margin
37%
3Y-23.0%
5Y-17.0%
10Y-24.0%
29.21%
Operating Profit Margin
-346%
3Y-35.0%
5Y-22.0%
10Y-32.0%
24.56%
Net Profit Margin
-440%
3Y-26.0%
5Y-12.0%
10Y-10.0%
11.00%
Return on Equity
-669%
3Y-3.0%
5Y+30.0%
10Y+10.0%
1.11%
Return on Assets
-589%
3Y-1.0%
5Y+7.0%
10Y-3.0%
0.94%
Return on Invested Capital
-154%
3Y-89.0%
5Y-88.0%
10Y-90.0%
BMRC

Bank of Marin Bancorp Cash Conversion Engine

BMRC ยท NASDAQ
Net Income43.41M
Depreciation & Amortization1.61M
Stock-Based Compensation469.00K
Change in Working Capital-16.59M
Others10.18M
Capital Expenditures-1.82M
Free Cash Flow36.95M

Cash Flow Quality Analysis

FCF Conversion Rate

85.1%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

4.7%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+32.7%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$16.59M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

bmrc

Bank of Marin Bancorp Funding & Solvency Profile

BMRC ยท NASDAQ
Cash & Cash Equivalents236.64M
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets2 B
Property, Plant & Equipment30.13M
Goodwill & Intangible Assets74.47M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets30 M
Total Assets
3.91B

Financial Health Analysis

Current Ratio

63.65x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

8.92x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

2 B

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

40% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Mixed signals: Strong short-term liquidity provides comfort, but high overall leverage requires careful monitoring of debt servicing capabilities and refinancing risk.

bmrc

Bank of Marin Bancorp Street Expectations Map

BMRC ยท NASDAQ

Wall Street analysts project that BMRC stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 28.25, with estimates ranging from a low of 26.00 to a high of 30.50.

Lowest Target
26.00
3.65%
Consensus Target
28.25
12.62%
Highest Target
30.50
21.59%

The consensus 1-year price target stands at 28.25, with estimates ranging from a low of 26.00 to a high of 30.50.

Analyst Consensus Analysis

Upside Potential

+12.6%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

15.9% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

bmrc

Bank of Marin Bancorp Insider Positioning

BMRC ยท NASDAQ

During the last 12 months, insiders have purchased $220K worth of BMRC shares, with no selling activity reported.

3 Months

Bought

200

5.14K

Sold

0

0.00

Net Activity

+5K

+$5K

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

8.9K

214.71K

Sold

0

0.00

Net Activity

+215K

+$215K

Top Buyers

1
ANC

Anderson Nicolas C

Director

1.2K sharesโ€ข2 transactions

$29K

2
SJ

Sklar Joel

Director

992 sharesโ€ข1 transactions

$24K

3
SBM

Sobel Brian M

Director

992 sharesโ€ข1 transactions

$24K

4
KKR

Kennedy Kevin R

Director

992 sharesโ€ข1 transactions

$24K

5
HJCI

Hale James C Iii

Director

992 sharesโ€ข1 transactions

$24K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $220K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$5K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

5 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Strong confluence of bullish signals: High buy/sell ratio, multiple insiders participating, and recent buying momentum all point to significant insider confidence. This level of coordinated buying often precedes positive developments.

0.98%
Dividend Yield
3Y-15.0%
5Y+65.0%
10Y+88.0%
ย 

bmrc Dividend History

BMRC
10Y CAGR +7%
Latest $0.25
Annual $1.25
5 year growth trend
Last Period: +0%