Northrim BanCorp, Inc.

Northrim BanCorp, Inc.

NRIMยทNASDAQ

$23.73

-2.4%
Financial ServicesBanks - Regional

Northrim BanCorp, Inc. operates as the bank holding company for Northrim Bank that provides commercial banking products and services to businesses and professional individuals. It operates in two segments, Community Banking and Home Mortgage Lending. The company offers noninterest-bearing checking accounts and interest-bearing time deposits, checking and savings accounts, individual retirement and money market deposit accounts, certificates of deposit, and business sweep accounts. It also provides short and medium-term commercial loans, commercial credit lines, construction and real estate loans, and consumer loans, as well as short-term working capital. In addition, the company offers other services comprising consumer and business online banking, mobile app, and mobile deposits; and debit and credit cards. Further, it provides mobile web and text banking, consumer online account opening, personal finance, online documents, consumer debit cards, business debit cards, my rewards for consumer debit cards, retail lockbox, card control, business employee purchase cards, home equity advantage access cards, telebanking, and automated teller services. Additionally, the company offers personalized checks at account opening, overdraft protection from a savings account, commercial drive-up banking, automatic transfer and payment, People Pay, external transfer, Bill Pay, wire transfer, direct payroll deposit, electronic tax payment, Automated Clearing House origination and receipt, remote deposit capture, account reconciliation and positive pay, merchant, cash management, annuity, and long term investment portfolio products and services. It also provides investment advisory, trust, wealth management, factoring, and mortgage brokerage services. As of January 28, 2022, the company operated 17 branches in Anchorage, the Matanuska Valley, Soldotna, Juneau, Fairbanks, Ketchikan, and Sitka. Northrim BanCorp, Inc. was founded in 1990 and is headquartered in Anchorage, Alaska.

At a Glance

Live Snapshot
Market Cap$527.87M
EPS2.9200
P/E Ratio8.13
Earnings Date07/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 8.1).

Valuation inputs: P/E 8.1, earnings yield +12.3%, momentum -2.4%.

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

Driver

High confidence

Return profile is acceptable (ROE +19.8%, ROIC +10.2%).

Profitability stack: net margin +26.6%, ROE +19.8%, ROIC +10.2%.

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 +90.1%, momentum -2.4%, net margin +26.6%.

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

nrim

Northrim BanCorp, Inc. Market vs Earnings Trajectory

NRIM ยท NASDAQ

Loading price and EPS data...

Northrim BanCorp, Inc.

Northrim BanCorp, Inc. Fair Value Envelope

NRIM ยท NASDAQ

Our analysis suggests that NRIM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.73, this represents a potential HIDDEN relative to our calculated worth for Northrim BanCorp, Inc..

Intrinsic Value
Current Price: $23.73
3Y+119.0%
5Y+125.0%
10Y+459.0%
3Y+80.0%
5Y+73.0%
10Y+137.0%
3Y+110.0%
5Y+96.0%
10Y+348.0%
3Y+78.0%
5Y-482.0%
10Y+592.0%
3Y+100.0%
5Y-474.0%
10Y+781.0%
3Y+23.0%
5Y+55.0%
10Y+116.0%
Northrim BanCorp, Inc.

Northrim BanCorp, Inc. Profit Bridge

NRIM ยท NASDAQ
Revenue242.53M
Cost of Goods Sold (45.05M)
Gross Profit197.48M
Operating Expenses (111.33M)
Operating Income86.15M
Interest Expense (42.77M)
Other Income/Expense-1.63M
Pretax Income84.52M
Income Tax (19.91M)
Net Income64.61M
Net Income
64.61M

Profitability Analysis

Gross Margin

81.4%

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

Operating Margin

35.5%

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

Net Profit Margin

26.6%

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

Effective Tax Rate

23.6%

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.

81.42%
Gross Profit Margin
5%
3Y-14.0%
5Y-13.0%
10Y-15.0%
35.52%
Operating Profit Margin
48%
3Y+24.0%
5Y+17.0%
10Y+72.0%
26.64%
Net Profit Margin
41%
3Y+16.0%
5Y+13.0%
10Y+89.0%
19.79%
Return on Equity
43%
3Y+41.0%
5Y+33.0%
10Y+156.0%
1.96%
Return on Assets
62%
3Y+71.0%
5Y+27.0%
10Y+108.0%
10.15%
Return on Invested Capital
-1%
3Y-5.0%
5Y-8.0%
10Y+75.0%
NRIM

Northrim BanCorp, Inc. Cash Conversion Engine

NRIM ยท NASDAQ
Net Income64.61M
Depreciation & Amortization3.50M
Stock-Based Compensation1.73M
Change in Working Capital22.36M
Others48.65M
Capital Expenditures-5.47M
Free Cash Flow148.35M

Cash Flow Quality Analysis

FCF Conversion Rate

229.6%

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

CapEx Intensity

3.9%

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

FCF Growth Trend

+1687.2%

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

Working Capital Impact

+$22.36M

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.

nrim

Northrim BanCorp, Inc. Funding & Solvency Profile

NRIM ยท NASDAQ
Cash & Cash Equivalents33.03M
Net Receivables105.03M
Inventory0.00
Other Current Assets0.00
Total Current Assets557 M
Property, Plant & Equipment53.48M
Goodwill & Intangible Assets50.82M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets53 M
Total Assets
3.35B

Financial Health Analysis

Debt-to-Equity Ratio

8.99x

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

Working Capital

557 M

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

Asset Composition

17% Current

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

nrim

Northrim BanCorp, Inc. Street Expectations Map

NRIM ยท NASDAQ

No Target Data

No analyst price targets available for nrim.

nrim

Northrim BanCorp, Inc. Insider Positioning

NRIM ยท NASDAQ

During the last 12 months, insiders have purchased $94K worth of NRIM shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

3.8K

93.58K

Sold

0

0.00

Net Activity

+94K

+$94K

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
HS

Hegna Shauna

Director

1.2K sharesโ€ข1 transactions

$30K

2
MDJ

Mccambridge David J

Director

1.1K sharesโ€ข1 transactions

$29K

3
TLC

Thomas Linda C

Director

800 sharesโ€ข1 transactions

$20K

4
BJW

Ballard Jed W

Officer: Evp, Cfo

650 sharesโ€ข1 transactions

$15K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $94K 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.

0.70%
Dividend Yield
4%
3Y-45.0%
5Y-19.0%
10Y-3.0%
ย 

nrim Dividend History

NRIM
10Y CAGR +13%
Latest $0.16
Annual $0.64
5 year growth trend
Last Period: +0%