Patriot National Bancorp, Inc.

Patriot National Bancorp, Inc.

PNBKยทNASDAQ

$1.05

-0.45%
Financial ServicesBanks - Regional

Patriot National Bancorp, Inc. operates as the holding company for Patriot Bank, N.A. that provides community banking services to individuals, small and medium-sized businesses, and professionals. The company accepts consumer and commercial deposit accounts, such as checking, interest-bearing negotiable order of withdrawal, money market, savings, prepaid deposit, on-line national money market, individual retirement accounts, and health savings accounts, as well as certificate of deposit account registry service. Its loan portfolio comprises commercial real estate, commercial business, small business administration, construction, purchased residential real estate, and various consumer loans. The company also offers automated clearing house transfers, lockbox, Internet banking, bill payment, remote deposit capture, debit card, money order, traveler's check, and automatic teller machine services. It operated through a network of eight branch offices located in Fairfield and New Haven Counties, Connecticut; and one branch offices located in Westchester County, New York. The company was founded in 1994 and is headquartered in Stamford, Connecticut.

At a Glance

Live Snapshot
Market Cap$123.48M
EPS-0.1600
P/E Ratio-6.56
Earnings Date08/10/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -6.6).

Valuation inputs: P/E -6.6, earnings yield N/A, momentum -0.4%.

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

Driver

High confidence

Return profile is soft (ROE -13.4%, ROIC -10.4%).

Profitability stack: net margin -21.9%, ROE -13.4%, ROIC -10.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +91.3%, momentum -0.4%, net margin -21.9%.

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

pnbk

Patriot National Bancorp, Inc. Market vs Earnings Trajectory

PNBK ยท NASDAQ

Loading price and EPS data...

Patriot National Bancorp, Inc.

Patriot National Bancorp, Inc. Fair Value Envelope

PNBK ยท NASDAQ

Our analysis suggests that PNBK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.05, this represents a potential HIDDEN relative to our calculated worth for Patriot National Bancorp, Inc..

Intrinsic Value
Current Price: $1.05
3Y-110.0%
5Y-84.0%
10Y-133.0%
3Y+23.0%
5Y+46.0%
10Y+116.0%
3Y-306.0%
5Y+233.0%
10Y-759.0%
3Y-301.0%
5Y-326.0%
10Y-413.0%
3Y-317.0%
5Y-331.0%
10Y-1540.0%
3Y+4.0%
5Y+24.0%
10Y+44.0%
Patriot National Bancorp, Inc.

Patriot National Bancorp, Inc. Profit Bridge

PNBK ยท NASDAQ
Revenue58.16M
Cost of Goods Sold (30.23M)
Gross Profit27.92M
Operating Expenses (40.57M)
Operating Income-12.65M
Interest Expense (28.73M)
Other Income/Expense0.00
Pretax Income-12.65M
Income Tax (59.00K)
Net Income-12.71M
Net Income
-12.71M

Profitability Analysis

Gross Margin

48.0%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

-21.8%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-21.9%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

48.01%
Gross Profit Margin
84%
3Y-35.0%
5Y-20.0%
10Y-40.0%
-21.75%
Operating Profit Margin
-18%
3Y-233.0%
5Y+108.0%
10Y-287.0%
-21.85%
Net Profit Margin
-67%
3Y-268.0%
5Y+127.0%
10Y-405.0%
-13.42%
Return on Equity
-99%
3Y-230.0%
5Y+122.0%
10Y-535.0%
-1.17%
Return on Assets
-70%
3Y-298.0%
5Y+169.0%
10Y-558.0%
-10.36%
Return on Invested Capital
-71%
3Y-396.0%
5Y+410.0%
10Y-1307.0%
PNBK

Patriot National Bancorp, Inc. Cash Conversion Engine

PNBK ยท NASDAQ
Net Income-12.71M
Depreciation & Amortization1.19M
Stock-Based Compensation5.23M
Change in Working Capital1.35M
Others-9.29M
Capital Expenditures-172.00K
Free Cash Flow-14.34M

Cash Flow Quality Analysis

FCF Conversion Rate

112.8%

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

CapEx Intensity

-1.2%

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

FCF Growth Trend

-645.7%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

+$1.35M

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

pnbk

Patriot National Bancorp, Inc. Funding & Solvency Profile

PNBK ยท NASDAQ
Cash & Cash Equivalents5.19M
Net Receivables757.49M
Inventory0.00
Other Current Assets0.00
Total Current Assets1 B
Property, Plant & Equipment28.46M
Goodwill & Intangible Assets97.00K
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets28 M
Total Assets
1.18B

Financial Health Analysis

Debt-to-Equity Ratio

12.05x

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

Working Capital

1 B

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

Asset Composition

85% Current

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

pnbk

Patriot National Bancorp, Inc. Street Expectations Map

PNBK ยท NASDAQ

No Target Data

No analyst price targets available for pnbk.

pnbk

Patriot National Bancorp, Inc. Insider Positioning

PNBK ยท NASDAQ

During the last 12 months, insiders have purchased $190K worth of PNBK shares, with no selling activity reported.

3 Months

Bought

172.7K

182.48K

Sold

0

0.00

Net Activity

+182K

+$182K

3-6 Months

Bought

400

528.00

Sold

0

0.00

Net Activity

+528

+$528

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

554.0K

7.13K

Sold

0

0.00

Net Activity

+7K

+$7K

Top Buyers

1
DTM

De Tomasi Mario

Director

172.7K sharesโ€ข2 transactions

$182K

2
SS

Sugarman Steven

Director, Officer: President

552.9K sharesโ€ข1 transactions

$6K

3
MA

Magzanyan Anahit

Director

1.4K sharesโ€ข4 transactions

$2K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $190K 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.

Recent Trend (3 Months)

$182K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

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

Insider Activity Insight

Strong confluence of bullish signals: High buy/sell ratio, multiple insiders participating, and recent buying momentum all point to significant insider confidence. This level of coordinated buying often precedes positive developments.

0.00%
Dividend Yield
3Y-
5Y-
10Y-
ย 

pnbk Dividend History

PNBK
10Y CAGR 26%
Latest $0.01
Annual $0.04
Stable dividend payments
Last Period: +0%