Citizens & Northern Corporation

Citizens & Northern Corporation

CZNCยทNASDAQ

$20.86

-2.3%
Financial ServicesBanks - Regional

Citizens & Northern Corporation operates as the bank holding company for Citizens & Northern Bank that provides a range of banking and mortgage services to individual and corporate customers. The company offers lending products include commercial, mortgage, and consumer loans, as well as specialized instruments, such as commercial letters-of-credit; and deposit products, including various types of checking accounts, passbook and statement savings accounts, money market accounts, interest checking accounts, individual retirement accounts, and certificates of deposits. It also offers wealth management services, including administration of trusts and estates, retirement plans, and other employee benefit plans, and investment management services; and a range of personal and commercial insurance products; mutual funds, annuities, educational savings accounts, and other investment products through registered agents. In addition, the company reinsures credit and mortgage, life and accident, and health insurance products. As of December 31, 2021, it had 31 branch offices, including 23 in the Northern tier/Northcentral region of Pennsylvania, 2 in the Southern tier of New York State, 4 in Southeastern Pennsylvania, and 2 in Southcentral Pennsylvania, as well as a lending office in Elmira, New York. The company was founded in 1864 and is based in Wellsboro, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$373.74M
EPS1.4600
P/E Ratio13.73
Earnings Date07/16/2026
Citizens & Northern Corporation

Citizens & Northern Corporation Fair Value Envelope

CZNC ยท NASDAQ

Our analysis suggests that CZNC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.86, this represents a potential HIDDEN relative to our calculated worth for Citizens & Northern Corporation.

Intrinsic Value
Current Price: $20.86

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$225.1M
+ Cash & Equivalents$46.1M
Firm Value$271.1M
- Debt$193.1M
Equity Value$78.1M
/ Shares Outstanding15,350,322B
DCF Value$5
OVERVALUED BY 76%

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
$28.9M
$26.1M
$23.6M
$21.3M
$19.3M
$17.4M
$15.7M
$14.2M
$12.8M
$11.6M
Maintenance CapEx
-$344.3K
-$311.1K
-$281.1K
-$254.0K
-$229.5K
-$207.3K
-$187.3K
-$169.3K
-$152.9K
-$138.2K
Owner Earnings
$28.6M
$25.8M
$23.3M
$21.1M
$19.0M
$17.2M
$15.5M
$14.0M
$12.7M
$11.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$26.5M
$22.1M
$18.5M
$15.5M
$13.0M
$10.8M
$9.1M
$7.6M
$6.4M
$5.3M
Terminal Value represents 40.1% of Enterprise Value