image
Financial Services - Banks - Regional - NASDAQ - US
$ 12.37
-0.642 %
$ 64.9 M
Market Cap
-68.86
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one NSTS stock under the worst case scenario is HIDDEN Compared to the current market price of 12.4 USD, NSTS Bancorp, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one NSTS stock under the base case scenario is HIDDEN Compared to the current market price of 12.4 USD, NSTS Bancorp, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one NSTS stock under the best case scenario is HIDDEN Compared to the current market price of 12.4 USD, NSTS Bancorp, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NSTS

image
$13.5$13.5$13.0$13.0$12.5$12.5$12.0$12.0$11.5$11.5$11.0$11.0$10.5$10.515 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
12 M REVENUE
145.87%
-789 K OPERATING INCOME
63.20%
-789 K NET INCOME
80.06%
9.43 M OPERATING CASH FLOW
2088.63%
-8.16 M INVESTING CASH FLOW
-32.72%
20.8 M FINANCING CASH FLOW
391.64%
2.99 M REVENUE
-9.80%
-328 K OPERATING INCOME
-613.04%
-328 K NET INCOME
-613.04%
-2.68 M OPERATING CASH FLOW
-27.15%
2.42 M INVESTING CASH FLOW
312.26%
4.22 M FINANCING CASH FLOW
-60.41%
Balance Sheet NSTS Bancorp, Inc.
image
Current Assets 73.3 M
Cash & Short-Term Investments 72.5 M
Receivables 870 K
Other Current Assets 0
Non-Current Assets 5.31 M
Long-Term Investments 1 M
PP&E 5.31 M
Other Non-Current Assets -1 M
92.14 %6.75 %Total Assets$78.7m
Current Liabilities 119 M
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 119 M
Non-Current Liabilities 31.8 M
Long-Term Debt 31.8 M
Other Non-Current Liabilities 0
78.96 %21.04 %Total Liabilities$151.2m
EFFICIENCY
Earnings Waterfall NSTS Bancorp, Inc.
image
Revenue 12 M
Cost Of Revenue 3.31 M
Gross Profit 8.72 M
Operating Expenses 9.51 M
Operating Income -789 K
Other Expenses 0
Net Income -789 K
14m14m12m12m10m10m8m8m6m6m4m4m2m2m00(2m)(2m)12m(3m)9m(10m)(789k)0(789k)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
72.46% GROSS MARGIN
72.46%
-6.56% OPERATING MARGIN
-6.56%
-6.56% NET MARGIN
-6.56%
-1.03% ROE
-1.03%
-0.28% ROA
-0.28%
1.94% ROIC
1.94%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NSTS Bancorp, Inc.
image
10m10m9m9m8m8m7m7m6m6m5m5m4m4m3m3m2m2m1m1m00(1m)(1m)202020202021202120222022202320232024202420252025
Net Income -789 K
Depreciation & Amortization 293 K
Capital Expenditures -319 K
Stock-Based Compensation 981 K
Change in Working Capital 1.04 M
Others 8.95 M
Free Cash Flow 9.11 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NSTS Bancorp, Inc.
image
NSTS has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership NSTS Bancorp, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
5.33 K USD 1
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
Emily Ansani Appointed to Board of Directors of NSTS Bancorp, Inc. and North Shore Trust and Savings WAUKEGAN, Ill., April 22, 2024 (GLOBE NEWSWIRE) -- NSTS Bancorp, Inc. (the “Company”), the holding company for North Shore Trust and Savings (the “Bank”), announced today that Ms. Emily E. Ansani has been appointed to the Board of Directors of both the Company and the Bank. Ms. Ansani was appointed to fill the vacancy in the class of directors whose term expires at the Company's annual stockholder meeting in 2025. globenewswire.com - 1 year ago
NSTS Bancorp Announces Balance Sheet Repositioning WAUKEGAN, Ill., Dec. 22, 2023 (GLOBE NEWSWIRE) -- NSTS Bancorp, Inc. (NASDAQ: NSTS) (the “Company” or “NSTS Bancorp”), the stock holding company of North Shore Trust and Savings, announced today the execution of a balance sheet repositioning strategy related to its available-for-sale investment securities portfolio. globenewswire.com - 1 year ago
NSTS Bancorp Announces Authorization of Stock Repurchase Program WAUKEGAN, Ill., Dec. 21, 2023 (GLOBE NEWSWIRE) -- NSTS Bancorp, Inc. (NASDAQ: NSTS) (the “Company” or “NSTS Bancorp”), the stock holding company of North Shore Trust and Savings, announced today that its Board of Directors has approved a new stock repurchase program that authorizes the Company to repurchase up to an aggregate of 265,763 shares of the Company's outstanding common stock. The shares authorized to be repurchased represent approximately 5.0% of the Company's currently outstanding common stock. The program will be in effect until December 31, 2024, unless earlier terminated. globenewswire.com - 1 year ago
North Shore Trust and Savings Announces Expansion of Mortgage Lending Department WAUKEGAN, Ill., Oct. 23, 2023 (GLOBE NEWSWIRE) -- NSTS Bancorp, Inc. (NASDAQ: NSTS) (the “Company”), the stock holding company of North Shore Trust and Savings, announced today the expansion of the bank's residential mortgage lending department with the hire of the Oak Leaf Community Mortgage team, which consists of Philip LaGiglia, SVP Residential Lending, two senior mortgage loan originators, Joseph LaGiglia and David Holmes and an additional support staff of seven. globenewswire.com - 1 year ago
NSTS Bancorp Announces Extension of Stock Repurchase Program WAUKEGAN, Ill., Oct. 06, 2023 (GLOBE NEWSWIRE) -- NSTS Bancorp, Inc. (NASDAQ: NSTS) (the “Company” or “NSTS Bancorp”), the stock holding company of North Shore Trust and Savings, announced today that its Board of Directors has approved the extension of the previously announced stock repurchase program that authorizes the Company to repurchase up to an aggregate of 269,898 shares of the Company's outstanding common stock. The shares authorized to be repurchased represent approximately 5.0% of the Company's then currently outstanding common stock. The previously approved program expired on September 29, 2023. The extended program will be in effect until September 30, 2024, unless earlier terminated. globenewswire.com - 1 year ago
8. Profile Summary

NSTS Bancorp, Inc. NSTS

image
COUNTRY US
INDUSTRY Banks - Regional
MARKET CAP $ 64.9 M
Dividend Yield 0.00%
Description NSTS Bancorp, Inc. operates as a savings and loan holding company for North Shore Trust and Savings that provides banking products and services in Illinois. The company offers checking, money market, savings, and time deposit accounts; and one- to four-family residential mortgage, multi-family and commercial real estate, construction, home equity, and consumer loans. It operates through a main banking office in Waukegan, Illinois; and two full-service branch offices located in Waukegan and Lindenhurst, Illinois, as well as a loan production office in Chicago, Illinois. The company was founded in 1921 and is headquartered in Waukegan, Illinois.
Contact 700 South Lewis Avenue, Waukegan, IL, 60085 https://www.northshoretrust.com
IPO Date Jan. 19, 2022
Employees 53
Officers Ms. Carissa H. Schoolcraft Chief Financial Officer Mr. Stephen G. Lear Chairman, President & Chief Executive Officer Mr. Nathan E. Walker Executive Vice President Ms. Christine E. Stickler Corporate Secretary Ms. Amy L. Avakian Vice President and Chief Lending Officer of North Shore Trust & Savings