image
Financial Services - Banks - Regional - NASDAQ - US
$ 13.49
-0.443 %
$ 594 M
Market Cap
16.86
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one HBNC stock under the worst case scenario is HIDDEN Compared to the current market price of 13.5 USD, Horizon Bancorp, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one HBNC stock under the base case scenario is HIDDEN Compared to the current market price of 13.5 USD, Horizon Bancorp, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one HBNC stock under the best case scenario is HIDDEN Compared to the current market price of 13.5 USD, Horizon Bancorp, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart HBNC

image
$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
356 M REVENUE
92.40%
354 M OPERATING INCOME
428.73%
35.4 M NET INCOME
26.62%
6.37 M OPERATING CASH FLOW
-92.84%
-52.8 M INVESTING CASH FLOW
-16.02%
-187 M FINANCING CASH FLOW
-1108.73%
22.9 M REVENUE
-60.12%
-21.5 M OPERATING INCOME
-118.60%
-10.9 M NET INCOME
-59.86%
-48.4 M OPERATING CASH FLOW
-149.86%
270 M INVESTING CASH FLOW
669.36%
-163 M FINANCING CASH FLOW
-759.99%
Balance Sheet Horizon Bancorp, Inc.
image
Current Assets 366 M
Cash & Short-Term Investments 326 M
Receivables 39.7 M
Other Current Assets 0
Non-Current Assets 259 M
Long-Term Investments 0
PP&E 93.9 M
Other Non-Current Assets 165 M
52.15 %6.36 %15.02 %26.47 %Total Assets$625.0m
Current Liabilities 1.23 B
Accounts Payable 11.1 M
Short-Term Debt 1.23 B
Other Current Liabilities -11.1 M
Non-Current Liabilities 5.81 B
Long-Term Debt 0
Other Non-Current Liabilities 5.81 B
17.51 %82.49 %Total Liabilities$7.0b
EFFICIENCY
Earnings Waterfall Horizon Bancorp, Inc.
image
Revenue 356 M
Cost Of Revenue 0
Gross Profit 356 M
Operating Expenses 2.73 M
Operating Income 354 M
Other Expenses 318 M
Net Income 35.4 M
400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00356m0356m(3m)354m(318m)35mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
99.23% OPERATING MARGIN
99.23%
9.94% NET MARGIN
9.94%
4.64% ROE
4.64%
0.45% ROA
0.45%
73.32% ROIC
73.32%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Horizon Bancorp, Inc.
image
180m180m160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 35.4 M
Depreciation & Amortization 18.7 M
Capital Expenditures 0
Stock-Based Compensation 4.59 M
Change in Working Capital 0
Others -35.4 M
Free Cash Flow 6.37 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Horizon Bancorp, Inc.
image
Wall Street analysts predict an average 1-year price target for HBNC of $18 , with forecasts ranging from a low of $13 to a high of $23 .
HBNC Lowest Price Target Wall Street Target
13 USD -3.63%
HBNC Average Price Target Wall Street Target
18 USD 33.43%
HBNC Highest Price Target Wall Street Target
23 USD 70.50%
Price
Max Price Target
Min Price Target
Average Price Target
24242222202018181616141412121010Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.00% DIVIDEND YIELD
0.16 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.700000000.700000000.600000000.600000000.500000000.500000000.400000000.400000000.300000000.300000000.200000000.200000000.100000000.100000000.000000000.000000000.062222280.066666730.073333370.086666670.10.120.120.130.150.160.160.160.062222280.066666730.073333340.10.10.120.150.160.160.160.066666730.066666730.086666670.10.120.120.130.160.160.160.066666730.260.086666670.290.10.330.120.410.120.440.150.510.160.560.160.610.160.630.480.160.162015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Horizon Bancorp, Inc.
image
Sold
0-3 MONTHS
171 K USD 1
3-6 MONTHS
660 K USD 4
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Horizon Bancorp: Attractive Ahead Of Q1 Earnings Horizon Bancorp shares have declined 25% from their highs, presenting a buying opportunity ahead of their April 23rd earnings report. The bank has undergone a smooth management transition, with a new CEO and independent chairman, posing a modest but acceptable risk. Horizon's balance sheet repositioning has boosted net interest margins, and the bank is well-capitalized with an 11% CET1 ratio. seekingalpha.com - 3 weeks ago
Horizon Bancorp, Inc. Announces Conference Call to Review First Quarter Results on April 24 Horizon Bancorp, Inc. (“Horizon” or the “Company”) will host a conference call at 7:30 a.m. CT on Thursday, April 24, 2025 to review its first quarter 2025 globenewswire.com - 1 month ago
Horizon Bancorp Appears Undervalued With A Positive Earnings Outlook The loan growth will likely slow down significantly this year because of a planned runoff of auto loans. Further, the outlook for commercial loans is lackluster. The recent sales of AFS Securities and the Mortgage Warehouse business will lift the net interest margin. Further, interest rate cuts will benefit the margin. I'm expecting earnings to grow to $1.75 per share in 2025 from $0.80 per share in 2024. seekingalpha.com - 1 month ago
Horizon Bancorp (HBNC) Moves to Strong Buy: Rationale Behind the Upgrade Horizon Bancorp (HBNC) has been upgraded to a Zacks Rank #1 (Strong Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 1 month ago
Best Income Stocks to Buy for March 25th ALX, HAFC and HBNC made it to the Zacks Rank #1 (Strong Buy) income stocks list on March 25, 2025. zacks.com - 1 month ago
Best Income Stocks to Buy for March 14th CRGY, HBNC and HFWA made it to the Zacks Rank #1 (Strong Buy) income stocks list on March 14, 2025. zacks.com - 1 month ago
Horizon Bancorp, Inc. Announces Retirement of Craig Dwight as Chairman and Enhancements to Board of Directors Structure MICHIGAN CITY, Ind., Feb. 26, 2025 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) Horizon Bancorp, Inc. (“Horizon” or the “Company”) announced that Craig Dwight, Chairman of Board, will retire from the Board of Directors effective at the expiration of his current term on May 1, 2025. globenewswire.com - 2 months ago
Best Income Stocks to Buy for February 5th RITM, HBNC and EBMT made it to the Zacks Rank #1 (Strong Buy) income stocks list on February 5, 2025. zacks.com - 2 months ago
Horizon Bancorp, Inc. (HBNC) Q4 2024 Earnings Call Transcript Horizon Bancorp, Inc. (NASDAQ:HBNC ) Q4 2024 Earnings Conference Call January 23, 2025 8:30 AM ET Company Participants Thomas Prame - President and Chief Executive Officer Lynn Kerber - Executive Vice President and Chief Commercial Banking Officer John Stewart - Executive Vice President and Chief Financial Officer Conference Call Participants Brendan Nosal - Hovde Group Terry McEvoy - Stephens Nathan Race - Piper Sandler Damon DelMonte - KBW David Long - Raymond James Brian Martin - Janney Montgomery Operator Good morning, everyone, and welcome to the Horizon Bancorp, Inc. Conference Call to discuss Financial Results for the Fourth Quarter of 2024. All participants will be in a listen-only mode. seekingalpha.com - 3 months ago
Horizon Bancorp (HBNC) Q4 Earnings: Taking a Look at Key Metrics Versus Estimates The headline numbers for Horizon Bancorp (HBNC) give insight into how the company performed in the quarter ended December 2024, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 3 months ago
Horizon Bancorp (HBNC) Lags Q4 Earnings and Revenue Estimates Horizon Bancorp (HBNC) came out with quarterly earnings of $0.36 per share, missing the Zacks Consensus Estimate of $0.39 per share. This compares to earnings of $0.33 per share a year ago. zacks.com - 3 months ago
Horizon Bancorp, Inc. Reports Fourth Quarter 2024 Results and Successful Execution of Several Key Strategic Initiatives MICHIGAN CITY, Ind., Jan. 22, 2025 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) – Horizon Bancorp, Inc. (“Horizon” or the “Company”), the parent company of Horizon Bank (the “Bank”), announced its unaudited financial results for the three months and year ended December 31, 2024. globenewswire.com - 3 months ago
8. Profile Summary

Horizon Bancorp, Inc. HBNC

image
COUNTRY US
INDUSTRY Banks - Regional
MARKET CAP $ 594 M
Dividend Yield 1.00%
Description Horizon Bancorp, Inc. operates as the bank holding company for Horizon Bank that provides a range of commercial and retail banking services. The company offers various deposits. It also provides commercial, residential real estate, mortgage warehouse, and consumer loans. In addition, the company offers corporate and individual trust and agency, investment management, and real estate investment trust services; and sells various insurance products. It operates through a network of 78 full-service offices in northern and central Indiana and southern and central Michigan. Horizon Bancorp, Inc. was founded in 1873 and is headquartered in Michigan City, Indiana.
Contact 515 Franklin Street, Michigan City, IN, 46360 https://www.horizonbank.com
IPO Date Jan. 9, 2002
Employees 841
Officers Mr. Mark E. Secor CPA Chief Administrative Officer, Chief Accounting Officer & Treasurer Ms. Kathie A. DeRuiter Executive Vice President & Senior Operations Officer Mr. John R. Stewart C.F.A. Chief Financial Officer & Executive Vice President Ms. Lynn M. Kerber Executive Vice President & Chief Commercial Banking Officer Mr. Todd A. Etzler Executive Vice President, Chief Legal and Risk Officer & Corporate Secretary Amy Phares Assistant Vice President of Public Relations & Social Media Manager Mr. Dennis J. Kuhn Regional President for Southwest Michigan Mr. Thomas M. Prame Chief Executive Officer, President & Director