image
Financial Services - Banks - Regional - NASDAQ - US
$ 2.3
-9.8 %
$ 6.4 M
Market Cap
-0.13
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one SHFS stock under the worst case scenario is HIDDEN Compared to the current market price of 2.3 USD, SHF Holdings, Inc. is HIDDEN

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

The intrinsic value of one SHFS stock under the base case scenario is HIDDEN Compared to the current market price of 2.3 USD, SHF Holdings, Inc. is HIDDEN

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

The intrinsic value of one SHFS stock under the best case scenario is HIDDEN Compared to the current market price of 2.3 USD, SHF Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SHFS

image
$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.0$1.0$1.015 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
17.9 M REVENUE
10.62%
-7.09 M OPERATING INCOME
65.76%
-48.3 M NET INCOME
-179.63%
430 K OPERATING CASH FLOW
151.73%
12.4 K INVESTING CASH FLOW
100.57%
-3.01 M FINANCING CASH FLOW
-515.14%
3.7 M REVENUE
6.38%
(7.09) OPERATING INCOME
-4008550611.90%
-51.7 M NET INCOME
-14602.04%
-2.78 M OPERATING CASH FLOW
-552.63%
4.22 K INVESTING CASH FLOW
101.96%
-764 K FINANCING CASH FLOW
-1.25%
Balance Sheet SHF Holdings, Inc.
image
Current Assets 11.7
Cash & Short-Term Investments 2.32
Receivables 1.12 M
Other Current Assets 9.38
Non-Current Assets 1.52
Long-Term Investments 0
PP&E 707 B
Other Non-Current Assets 811 B
17.59 %70.93 %5.35 %6.13 %Total Assets$13.2t
Current Liabilities 12.7
Accounts Payable 216 K
Short-Term Debt 418 K
Other Current Liabilities 12.7
Non-Current Liabilities 12.8 M
Long-Term Debt 11.5 M
Other Non-Current Liabilities 1.36 M
100.00 %Total Liabilities$12.7t
EFFICIENCY
Earnings Waterfall SHF Holdings, Inc.
image
Revenue 17.9 M
Cost Of Revenue 3.34 M
Gross Profit 14.5 M
Operating Expenses 27.9 M
Operating Income -7.09 M
Other Expenses 41.2 M
Net Income -48.3 M
20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)18m(3m)15m(28m)(7m)(41m)(48m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
81.29% GROSS MARGIN
81.29%
-39.67% OPERATING MARGIN
-39.67%
-270.33% NET MARGIN
-270.33%
0.00% ROE
0.00%
-365.55% ROA
-365.55%
-0.01% ROIC
-0.01%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis SHF Holdings, Inc.
image
5m5m4m4m3m3m2m2m1m1m00(1m)(1m)(2m)(2m)20212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -48.3 M
Depreciation & Amortization 712 K
Capital Expenditures 0
Stock-Based Compensation 1.58 M
Change in Working Capital -2.05 M
Others 2.07 M
Free Cash Flow 430 K
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets SHF Holdings, Inc.
image
SHFS has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership SHF Holdings, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
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
Safe Harbor Financial Partners with Bennett Thrasher to Deliver Advanced Financial Services to Cannabis Operators Nationwide DENVER, May 29, 2025 (GLOBE NEWSWIRE) -- SHF Holdings, Inc., d/b/a Safe Harbor Financial (Safe Harbor) (Nasdaq: SHFS), a fintech leader in facilitating financial services and credit facilities to the cannabis industry, announced a strategic partnership with Bennett Thrasher , a leading accounting and advisory firm. This collaboration brings rigorous financial compliance and advisory services to businesses operating in regulated markets — supporting operational and financial compliance from startup through expansion. globenewswire.com - 2 weeks ago
Safe Harbor Financial Expands Executive Leadership Team with Appointments of Jeffrey Kay as SVP of Marketing and Dominic Marella as VP of Business Development GOLDEN, Colo., April 30, 2025 (GLOBE NEWSWIRE) -- SHF Holdings, Inc., d/b/a Safe Harbor Financial (“Safe Harbor” or the “Company”) (Nasdaq: SHFS), a fintech leader providing financial services and credit facilities to the regulated cannabis industry, announced two strategic appointments to its leadership team: Jeffrey Kay as senior vice president of Marketing and the return of Dominic Marella as vice president of Business Development. globenewswire.com - 1 month ago
Safe Harbor Financial and Würk Partner to Expand Access to Cannabis Financial Services and Workforce Solutions DENVER, April 03, 2025 (GLOBE NEWSWIRE) -- SHF Holdings, Inc., d/b/a Safe Harbor Financial (Safe Harbor) (Nasdaq: SHFS), a fintech leader in facilitating financial services and credit facilities to the regulated cannabis industry is expanding its partnership with Würk , the first and leading Human Capital Management (HCM) company in the cannabis industry. Through this strategic partnership, Safe Harbor and Würk and will establish a mutual referral program leveraging their combined expertise in providing innovative HCM and financial services solutions to help cannabis businesses secure the banking1 rates and financial support necessary for success. globenewswire.com - 2 months ago
Safe Harbor Financial Reports Fourth Quarter and Year-End 2024 Results — Adjusted EBITDA (1) is positive for each of the last 3 years; Adjusted Working Capital (2) is approximately positive $2 million globenewswire.com - 2 months ago
Safe Harbor Financial Names Mike Regan as Head of Investor Relations and Data Science Industry Expert Brings Extensive Experience in Investment Analysis and Product Innovation to Drive Growth Initiatives and Advance Cannabis Sector Solutions Industry Expert Brings Extensive Experience in Investment Analysis and Product Innovation to Drive Growth Initiatives and Advance Cannabis Sector Solutions globenewswire.com - 2 months ago
Newly Appointed Safe Harbor Financial CEO Terry Mendez Issues Letter to Shareholders Highlights Successful Debt Modification Agreement with PCCU and Upcoming Special Shareholder Meeting on Thursday, March 13 at 4:30 p.m. ET Highlights Successful Debt Modification Agreement with PCCU and Upcoming Special Shareholder Meeting on Thursday, March 13 at 4:30 p.m. ET globenewswire.com - 3 months ago
Safe Harbor Financial Successfully Modifies Debt Obligation with Partner Colorado Credit Union Agreement Unlocks Over $6 Million in Cash Flow and Extends Due Date to October 2030 Agreement Unlocks Over $6 Million in Cash Flow and Extends Due Date to October 2030 globenewswire.com - 3 months ago
Safe Harbor Financial Originates $1,500,000 Secured Credit Facility for Missouri Cannabis Operator Second Tranche of a $5 Million Loan Funding Package to Refinance High-Interest Senior Debt Second Tranche of a $5 Million Loan Funding Package to Refinance High-Interest Senior Debt globenewswire.com - 4 months ago
Safe Harbor Financial Announces Temporary Pause in Principal Payments and Ongoing Discussions to Modify Promissory Note with PCCU PCCU Modifies Credit Facility with Safe Harbor by Pausing Principal Payments for Two Months as New Terms are Considered; Safe Harbor Intends to Commence Making Growth Investments Immediately PCCU Modifies Credit Facility with Safe Harbor by Pausing Principal Payments for Two Months as New Terms are Considered; Safe Harbor Intends to Commence Making Growth Investments Immediately globenewswire.com - 4 months ago
Safe Harbor Financial Commences CEO Succession and Strategic Planning Initiative Sundie Seefried to Immediately Become Co-CEO and Retire in 30 Days; Will Remain on Board of Directors Post-Transition Business Transformation Expert, Terry Mendez, Appointed Co-CEO; Will Become CEO Upon Retirement of Seefried GOLDEN, Colo., Jan. 29, 2025 (GLOBE NEWSWIRE) -- SHF Holdings, Inc., d/b/a Safe Harbor Financial (“Safe Harbor” or the “Company”) (NASDAQ: SHFS), a fintech leader in facilitating financial services and credit facilities to the regulated cannabis industry, announced today that its current CEO, Sundie Seefried, plans to retire in 30 days. globenewswire.com - 4 months ago
Safe Harbor Financial Surpasses $25 Billion in Cannabis-Related Funds as It Celebrates 10th Anniversary Milestone Underscores the Company's Leadership in Providing Reliable Financial Services, Credit Facilities and Innovative Solutions for the Regulated Cannabis Industry Milestone Underscores the Company's Leadership in Providing Reliable Financial Services, Credit Facilities and Innovative Solutions for the Regulated Cannabis Industry globenewswire.com - 5 months ago
8. Profile Summary

SHF Holdings, Inc. SHFS

image
COUNTRY US
INDUSTRY Banks - Regional
MARKET CAP $ 6.4 M
Dividend Yield 0.00%
Description SHF Holdings, Inc., through its subsidiaries, provides access to banking, lending, and other financial services to financial institutions serving the cannabis industry. The company, through its proprietary platform, offers access to business checking and savings accounts, cash management accounts, savings and investment options, commercial lending, courier services, remote deposit services, automated clearing house payments and origination, and wire payments. Its services allow cannabis related businesses to obtain services from financial institutions that allow them to run their business with enhanced financial insight into their business and access to resources. The company was founded in 2015 and is based in Arvada, Colorado.
Contact 5269 W. 62nd Avenue, Golden, CO, 80003 https://shfinancial.org
IPO Date Aug. 20, 2021
Employees 41
Officers Mr. Donald T. Emmi Board Secretary & Chief Legal Officer Mr. Jeffrey R. Kay Senior Vice President of Marketing Mr. Paul Richard Penney Chief Investment Officer Mr. Terrance E. Mendez Chief Executive Officer Mr. James H. Dennedy M.B.A. Chief Financial Officer Ms. Sundie L. Seefried Founder & Director Mr. Michael John Regan Head of Investor Relations & Data Science