Heritage Commerce Corp

Heritage Commerce Corp

HTBKยทNASDAQ

$13.45

+3.1%
Financial ServicesBanks - Regional

Heritage Commerce Corp operates as the bank holding company for Heritage Bank of Commerce that provides various commercial and personal banking services to residents and the business/professional community in California. Its deposit products for business banking and retail markets include interest and non-interest bearing demand, savings, and money market accounts, as well as certificates of deposit and time deposits. The company's loan portfolio comprises commercial loans, such as operating secured and unsecured loans advanced for working capital, equipment purchases, and other business purposes; commercial real estate loans; commercial construction loans for rental properties, commercial buildings, and homes; small business administration loans; home equity lines of credit; multifamily loans on residential properties; residential mortgage loans; and consumer loans consisting of loans for financing automobiles, various consumer goods, and other personal purposes. In addition, it offers other banking services, including cashier's checks, bank by mail, night depositories, safe deposit boxes, direct deposit, automated payroll, electronic funds transfer, online bill pay, homeowner association, remote deposit capture, automated clearing house origination, electronic data interchange, and check imaging services, as well as other customary banking, factoring financing, and electronic banking services. The company operates through 17 full-service branch offices located in the general San Francisco Bay Area of California. Heritage Commerce Corp was founded in 1994 and is headquartered in San Jose, California.

At a Glance

Live Snapshot
Market Cap$828.43M
EPS0.7800
P/E Ratio15.39
Earnings Date04/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 15.4).

Valuation inputs: P/E 15.4, earnings yield +6.5%, momentum +3.1%.

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

Driver

High confidence

Return profile is soft (ROE +6.8%, ROIC -3.3%).

Profitability stack: net margin +18.0%, ROE +6.8%, ROIC -3.3%.

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 +87.7%, momentum +3.1%, net margin +18.0%.

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

htbk

Heritage Commerce Corp Market vs Earnings Trajectory

HTBK ยท NASDAQ

Loading price and EPS data...

Heritage Commerce Corp

Heritage Commerce Corp Fair Value Envelope

HTBK ยท NASDAQ

Our analysis suggests that HTBK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.45, this represents a potential HIDDEN relative to our calculated worth for Heritage Commerce Corp.

Intrinsic Value
Current Price: $13.45
3Y-29.0%
5Y+32.0%
10Y+8.0%
3Y+34.0%
5Y+66.0%
10Y+151.0%
3Y-28.0%
5Y+35.0%
10Y+75.0%
3Y-12.0%
5Y+8.0%
10Y+138.0%
3Y-12.0%
5Y+12.0%
10Y+139.0%
3Y+12.0%
5Y+24.0%
10Y+124.0%
Heritage Commerce Corp

Heritage Commerce Corp Profit Bridge

HTBK ยท NASDAQ
Revenue266.14M
Cost of Goods Sold (72.83M)
Gross Profit193.31M
Operating Expenses (125.61M)
Operating Income67.70M
Interest Expense (71.62M)
Other Income/Expense93.00K
Pretax Income67.79M
Income Tax (19.96M)
Net Income47.83M
Net Income
47.83M

Profitability Analysis

Gross Margin

72.6%

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

Operating Margin

25.4%

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

Net Profit Margin

18.0%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

29.4%

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.

72.63%
Gross Profit Margin
7%
3Y-24.0%
5Y-16.0%
10Y-24.0%
25.44%
Operating Profit Margin
13%
3Y-46.0%
5Y-17.0%
10Y-39.0%
17.97%
Net Profit Margin
12%
3Y-46.0%
5Y-18.0%
10Y-30.0%
6.75%
Return on Equity
15%
3Y-36.0%
5Y+11.0%
10Y-36.0%
0.83%
Return on Assets
16%
3Y-36.0%
5Y+9.0%
10Y-22.0%
-3.25%
Return on Invested Capital
-166%
3Y-133.0%
5Y-157.0%
10Y-131.0%
HTBK

Heritage Commerce Corp Cash Conversion Engine

HTBK ยท NASDAQ
Net Income47.83M
Depreciation & Amortization485.00K
Stock-Based Compensation0.00
Change in Working Capital9.54M
Others3.82M
Capital Expenditures-377.00K
Free Cash Flow60.77M

Cash Flow Quality Analysis

FCF Conversion Rate

127.0%

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

CapEx Intensity

0.6%

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

FCF Growth Trend

+62.7%

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

Working Capital Impact

+$9.54M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

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.

htbk

Heritage Commerce Corp Funding & Solvency Profile

HTBK ยท NASDAQ
Cash & Cash Equivalents21.68M
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets615 M
Property, Plant & Equipment9.21M
Goodwill & Intangible Assets172.26M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets9 M
Total Assets
5.76B

Financial Health Analysis

Current Ratio

0.27x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

7.14x

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

Working Capital

-1651243000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

11% Current

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

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

htbk

Heritage Commerce Corp Street Expectations Map

HTBK ยท NASDAQ

Wall Street analysts project that HTBK stock may see slight declines over the coming 12 months. The consensus 1-year price target stands at 13.25, with estimates ranging from a low of 12.00 to a high of 14.50.

Lowest Target
12.00
-10.78%
Consensus Target
13.25
-1.49%
Highest Target
14.50
7.81%

The consensus 1-year price target stands at 13.25, with estimates ranging from a low of 12.00 to a high of 14.50.

Analyst Consensus Analysis

Upside Potential

-1.5%

Fair value territory. Stock trading near consensus target suggests limited near-term catalysts. Focus on fundamental developments.

Analyst Agreement

18.9% spread

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

Risk-Reward Profile

0.72x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Efficient pricing: Stock trading at fair value with strong consensus suggests market has priced in expectations. Look for fundamental inflection points or new catalysts to drive meaningful moves.

htbk

Heritage Commerce Corp Insider Positioning

HTBK ยท NASDAQ

During the last 12 months, insiders have sold $70K worth of HTBK shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

6.8K

70.01K

Net Activity

-70K

-$70K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
CBH

Cabral Bruce H

Director

5.9K sharesโ€ข1 transactions

$60K

2
JSS

Just Susan Svensson

Officer: Evp/Chief Credit Officer

960 sharesโ€ข1 transactions

$10K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $70K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

2 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

1.08%
Dividend Yield
-17%
3Y+8.0%
5Y-27.0%
10Y+3.0%
ย 

htbk Dividend History

HTBK
10Y CAGR +4%
Latest $0.13
Annual $0.65
5 year growth trend
Last Period: +0%