John Marshall Bancorp, Inc.

John Marshall Bancorp, Inc.

JMSBยทNASDAQ

$20.76

-1.9%
Financial ServicesBanks - Regional

John Marshall Bancorp, Inc. operates as the bank holding company for John Marshall Bank that provides banking products and financial services. The company accepts checking, demand, NOW, savings, and money market accounts, as well as certificates of deposit. It offers commercial, construction and development, commercial term, mortgage, commercial real estate, industrial other commercial lines of credit; debit and credit cards; and treasury and cash management, investment, business and personal insurance, remote deposit capture, deposit sweep and online and mobile banking services. The company serves small to medium-sized businesses, their owners and employees, professional corporations, non-profits, and individuals. It operates eight full-service branches in Alexandria, Reston, Arlington, Washington, Loudoun, Prince William, Rockville, and Tysons, as well as a loan production office in Arlington, Virginia. The company was founded in 2005 and is headquartered in Reston, Virginia.

At a Glance

Live Snapshot
Market Cap$292.97M
EPS1.5000
P/E Ratio13.84
Earnings Date07/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 13.8).

Valuation inputs: P/E 13.8, earnings yield +7.2%, momentum -1.9%.

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

Driver

High confidence

Return profile is soft (ROE +8.0%, ROIC -2.0%).

Profitability stack: net margin +18.4%, ROE +8.0%, ROIC -2.0%.

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 +88.6%, momentum -1.9%, net margin +18.4%.

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

jmsb

John Marshall Bancorp, Inc. Market vs Earnings Trajectory

JMSB ยท NASDAQ

Loading price and EPS data...

John Marshall Bancorp, Inc.

John Marshall Bancorp, Inc. Fair Value Envelope

JMSB ยท NASDAQ

Our analysis suggests that JMSB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.76, this represents a potential HIDDEN relative to our calculated worth for John Marshall Bancorp, Inc..

Intrinsic Value
Current Price: $20.76
3Y-34.0%
5Y+9.0%
10Y+131.0%
3Y+34.0%
5Y+56.0%
10Y+166.0%
3Y-33.0%
5Y+15.0%
10Y+156.0%
3Y-32.0%
5Y-8.0%
10Y+94.0%
3Y-33.0%
5Y-8.0%
10Y+98.0%
3Y-1.0%
5Y+24.0%
10Y+117.0%
John Marshall Bancorp, Inc.

John Marshall Bancorp, Inc. Profit Bridge

JMSB ยท NASDAQ
Revenue115.33M
Cost of Goods Sold (54.38M)
Gross Profit60.95M
Operating Expenses (33.57M)
Operating Income27.38M
Interest Expense (52.69M)
Other Income/Expense0.00
Pretax Income27.38M
Income Tax (6.15M)
Net Income21.23M
Net Income
21.23M

Profitability Analysis

Gross Margin

52.8%

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

Operating Margin

23.7%

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

Net Profit Margin

18.4%

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

Effective Tax Rate

22.5%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

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.

52.85%
Gross Profit Margin
11%
3Y-37.0%
5Y-25.0%
10Y-31.0%
23.74%
Operating Profit Margin
22%
3Y-49.0%
5Y-24.0%
10Y-17.0%
18.41%
Net Profit Margin
21%
3Y-50.0%
5Y-26.0%
10Y-4.0%
7.99%
Return on Equity
15%
3Y-47.0%
5Y-20.0%
10Y+14.0%
0.91%
Return on Assets
19%
3Y-33.0%
5Y-7.0%
10Y+18.0%
-2.03%
Return on Invested Capital
-140%
3Y-118.0%
5Y-127.0%
10Y-159.0%
JMSB

John Marshall Bancorp, Inc. Cash Conversion Engine

JMSB ยท NASDAQ
Net Income21.23M
Depreciation & Amortization1.52M
Stock-Based Compensation527.00K
Change in Working Capital-1.38M
Others848.00K
Capital Expenditures-554.00K
Free Cash Flow22.03M

Cash Flow Quality Analysis

FCF Conversion Rate

103.8%

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

CapEx Intensity

2.5%

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

FCF Growth Trend

+31.3%

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

Working Capital Impact

-$1.38M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

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.

jmsb

John Marshall Bancorp, Inc. Funding & Solvency Profile

JMSB ยท NASDAQ
Cash & Cash Equivalents9.13M
Net Receivables6.07M
Inventory0.00
Other Current Assets0.00
Total Current Assets15 M
Property, Plant & Equipment5.48M
Goodwill & Intangible Assets0.00
Long-Term Investments2.32B
Other Non-Current Assets12.48M
Total Non-Current Assets2 B
Total Assets
2.35B

Financial Health Analysis

Debt-to-Equity Ratio

7.77x

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

Working Capital

15 M

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

Asset Composition

1% Current

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

jmsb

John Marshall Bancorp, Inc. Street Expectations Map

JMSB ยท NASDAQ

Wall Street analysts project that JMSB stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 24.00, with estimates ranging from a low of 24.00 to a high of 24.00.

Lowest Target
24.00
15.61%
Consensus Target
24.00
15.61%
Highest Target
24.00
15.61%

The consensus 1-year price target stands at 24.00, with estimates ranging from a low of 24.00 to a high of 24.00.

Analyst Consensus Analysis

Upside Potential

+15.6%

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

Analyst Agreement

0.0% 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.

jmsb

John Marshall Bancorp, Inc. Insider Positioning

JMSB ยท NASDAQ

During the last 12 months, insiders have purchased $295K worth of JMSB shares, with no selling 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

1.9K

37.25K

Sold

0

0.00

Net Activity

+37K

+$37K

9-12 Months

Bought

13.6K

257.75K

Sold

0

0.00

Net Activity

+258K

+$258K

Top Buyers

1
GMA

Garcia Michael A

Director

11.3K sharesโ€ข3 transactions

$217K

2
KJC

Kinney Jonathan Craig

Director

3.5K sharesโ€ข8 transactions

$64K

3
MOL

Mahan Oscar Leland

Director

712 sharesโ€ข1 transactions

$13K

4
CK

Carstater Kent

Officer: Chief Financial Officer

19 sharesโ€ข1 transactions

$345

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $295K 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.

Insider Participation

High Buying

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

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.44%
Dividend Yield
110850%
3Y-
5Y-
10Y-
ย 

jmsb Dividend History

JMSB
10Y CAGR 8%
Latest $0.09
Annual $0.48
Stable dividend payments
Last Period: +0%