Heritage Financial Corporation

Heritage Financial Corporation

HFWAยทNASDAQ

$26.69

-2.7%
Financial ServicesBanks - Regional

Heritage Financial Corporation operates as the bank holding company for Heritage Bank that provides various financial services to small and medium sized businesses and individuals in the United States. The company accepts various deposit products, such as noninterest demand deposits, interest bearing demand deposits, money market accounts, savings accounts, personal checking accounts, and certificates of deposit. Its loan portfolio includes commercial and industrial loans, owner-occupied and non-owner occupied commercial real estate loans, one-to-four family residential loans, real estate construction and land development loans, consumer loans, commercial business loans, lines of credit, term equipment financing, and term real estate loans, as well as commercial business loans to a range of businesses in industries that include real estate and rental and leasing, healthcare, accommodation and food services, retail trade, and construction. The company also originates loans that are guaranteed by the U.S. Small Business Administration; and offers trust services, as well as objective advice. As of January 27, 2022, it had a network of 49 banking offices located in Washington and Oregon. The company was formerly known as Heritage Financial Corporation, M.H.C. and changed its name to Heritage Financial Corporation in 1998. Heritage Financial Corporation was founded in 1927 and is headquartered in Olympia, Washington.

At a Glance

Live Snapshot
Market Cap$907.39M
EPS1.9900
P/E Ratio13.41
Earnings Date07/23/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 13.4).

Valuation inputs: P/E 13.4, earnings yield +7.5%, momentum -2.7%.

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

Driver

High confidence

Return profile is soft (ROE +7.3%, ROIC +5.7%).

Profitability stack: net margin +20.1%, ROE +7.3%, ROIC +5.7%.

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 +86.8%, momentum -2.7%, net margin +20.1%.

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

hfwa

Heritage Financial Corporation Market vs Earnings Trajectory

HFWA ยท NASDAQ

Loading price and EPS data...

Heritage Financial Corporation

Heritage Financial Corporation Fair Value Envelope

HFWA ยท NASDAQ

Our analysis suggests that HFWA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $26.69, this represents a potential HIDDEN relative to our calculated worth for Heritage Financial Corporation.

Intrinsic Value
Current Price: $26.69
3Y-15.0%
5Y+54.0%
10Y+53.0%
3Y+31.0%
5Y+34.0%
10Y+97.0%
3Y-18.0%
5Y+45.0%
10Y+74.0%
3Y-
5Y+35.0%
10Y+76.0%
3Y-5.0%
5Y+35.0%
10Y+81.0%
3Y-
5Y+5.0%
10Y+80.0%
Heritage Financial Corporation

Heritage Financial Corporation Profit Bridge

HFWA ยท NASDAQ
Revenue335.97M
Cost of Goods Sold (92.61M)
Gross Profit243.35M
Operating Expenses (165.57M)
Operating Income77.79M
Interest Expense (89.83M)
Other Income/Expense814.00K
Pretax Income78.60M
Income Tax (11.07M)
Net Income67.53M
Net Income
67.53M

Profitability Analysis

Gross Margin

72.4%

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

Operating Margin

23.2%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

20.1%

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

Effective Tax Rate

14.1%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

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.

72.43%
Gross Profit Margin
9%
3Y-26.0%
5Y-10.0%
10Y-23.0%
23.15%
Operating Profit Margin
41%
3Y-40.0%
5Y+10.0%
10Y-25.0%
20.10%
Net Profit Margin
47%
3Y-37.0%
5Y+9.0%
10Y-12.0%
7.33%
Return on Equity
46%
3Y-29.0%
5Y+29.0%
10Y-9.0%
0.97%
Return on Assets
59%
3Y-17.0%
5Y+38.0%
10Y-3.0%
5.72%
Return on Invested Capital
88%
3Y-39.0%
5Y+8.0%
10Y-11.0%
HFWA

Heritage Financial Corporation Cash Conversion Engine

HFWA ยท NASDAQ
Net Income67.53M
Depreciation & Amortization2.13M
Stock-Based Compensation4.94M
Change in Working Capital0.00
Others38.15M
Capital Expenditures-9.16M
Free Cash Flow85.66M

Cash Flow Quality Analysis

FCF Conversion Rate

126.8%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

9.7%

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

FCF Growth Trend

+40.4%

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

Working Capital Impact

+$0.00

Neutral working capital impact. Changes in current assets and liabilities balanced out.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

hfwa

Heritage Financial Corporation Funding & Solvency Profile

HFWA ยท NASDAQ
Cash & Cash Equivalents98.26M
Net Receivables24.28M
Inventory0.00
Other Current Assets5.66B
Total Current Assets7 B
Property, Plant & Equipment100.51M
Goodwill & Intangible Assets329.25M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets101 M
Total Assets
8.50B

Financial Health Analysis

Current Ratio

339.27x

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

Debt-to-Equity Ratio

6.62x

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

Working Capital

7 B

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

Asset Composition

80% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

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.

hfwa

Heritage Financial Corporation Street Expectations Map

HFWA ยท NASDAQ

Wall Street analysts project that HFWA stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 31.33, with estimates ranging from a low of 30.00 to a high of 32.00.

Lowest Target
30.00
12.40%
Consensus Target
31.33
17.38%
Highest Target
32.00
19.90%

The consensus 1-year price target stands at 31.33, with estimates ranging from a low of 30.00 to a high of 32.00.

Analyst Consensus Analysis

Upside Potential

+17.4%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

6.4% spread

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

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

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.

hfwa

Heritage Financial Corporation Insider Positioning

HFWA ยท NASDAQ

During the last 12 months, insiders have purchased $440K and sold $246K worth of HFWA shares, resulting in $193K of net buying activity.

3 Months

Bought

0

0.00

Sold

716

19.70K

Net Activity

-20K

-$20K

3-6 Months

Bought

0

0.00

Sold

8.4K

226.72K

Net Activity

-227K

-$227K

6-9 Months

Bought

19.1K

426.44K

Sold

0

0.00

Net Activity

+426K

+$426K

9-12 Months

Bought

576

13.11K

Sold

0

0.00

Net Activity

+13K

+$13K

Top Buyers

1
MB

Mcdonald Bryan

Officer: President

19.1K sharesโ€ข1 transactions

$426K

2
CAE

Curran Amy E.

Officer: Evp Director Commercial Lend

576 sharesโ€ข1 transactions

$13K

Top Sellers

1
CT

Chalfant Tony

Officer: Evp Chief Credit Officer

4.7K sharesโ€ข1 transactions

$129K

2
WKA

Wilson Kelli Ann

Officer: Evp Chief Banking Officer

1.9K sharesโ€ข1 transactions

$50K

3
RFB

Rivera Frederick B

Director

1.8K sharesโ€ข1 transactions

$47K

4
RSC

Robison Sabrina C

Officer: Evp Chief Hr Officer

716 sharesโ€ข1 transactions

$20K

Insider Activity Analysis

Net Insider Sentiment

Bullish

Moderately bullish with $193K net buying. Insiders show cautious optimism through measured share purchases.

Buy/Sell Ratio

1.78:1

Positive buy/sell ratio. Buying exceeds or matches selling, indicating net positive insider sentiment.

Recent Trend (3 Months)

$20K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

Moderate Selling

4 insider sellers vs. 2 buyers. More insiders selling than buying suggests cautious or negative sentiment.

0.92%
Dividend Yield
-9%
3Y-10.0%
5Y+31.0%
10Y+34.0%
ย 

hfwa Dividend History

HFWA
10Y CAGR +7%
Latest $0.24
Annual $1.2
5 year growth trend
Last Period: +0%