Esquire Financial Holdings, Inc.
ESQ
Commercial Banks, NEC
Mkt Cap
$353.1MPE
8.77Debt
-Cash
$120.6MEV
-FCF
$33.97MP/E Ratio
8.77Debt
-Cash
$120.6MEV
-FCF
$33.97MEsquire Financial Holdings, Inc. operates as the bank holding company for Esquire Bank, National Association that provides commercial banking products and services to legal industry and small businesses, and commercial and retail customers in the United States. The company offers checking, savings, money market, and time deposits, as well as certificates of deposit. It also provides commercial loans, such as short-term financing for inventory, receivables, the purchase of supplies, or other operating needs arising during the normal course of business, as well as loans to its qualified merchant customers; commercial lines of credit; consumer loans consisting of post-settlement consumer and structured settlement loans to plaintiffs and claimants, as well as loans to individuals for debt consolidation, medical expenses, living expenses, payment of outstanding bills, or other consumer needs; and real estate loans, such as multifamily, 1-4 family residential, commercial real estate, and construction loans, as well as merchant services. Esquire Financial Holdings, Inc. was founded in 2006 and is headquartered in Jericho, New York.
Sector
DCF
Discounted Cash Flow Valuation of Esquire Financial Holdings, Inc.
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $33.97M | $44.16M | $56.18M | $69.91M | $85.05M | $101.1M | $117.4M | $133.1M | $147.1M | $158.6M | $166.5M | $1.665B |
| DCF | $38.4M | $42.48M | $45.97M | $48.63M | $50.27M | $50.76M | $50.02M | $48.09M | $45.07M | $41.15M | $411.5M | |
| Value | $872.4M | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 45%
Earnings Stability 65%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Margin | - | - | - | - | - | - | - | - | - |
| ROA | - | 1.1% | 1.3% | 1.8% | 2.4% | 1.8% | 1.9% | 2.8% | 3.7% |
| ROE | 2.3% | 5.3% | 4.3% | 9.4% | 13% | 10% | 12% | 18% | 22% |
What is the average Net Margin?
The average Net Margin over the past 5 years is -.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +2.01%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is +0.2%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +11.17%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is +2.14%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | - | - | - | - | - | - | - | - | - | |
| Debt Equity | - | - | - | - | - | - | - | - | - | |
| MIN | ||||||||||
| Graham Stability | - | - | - | 100% | 100% | 100% | 100% | 100% | 100% | |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is -.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is -.
What is the Graham’s Stability?
Graham’s Stability measure stands at 1.00.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 12-2015 | 12-2017 | 12-2019 | 12-2021 | Trend |
|---|---|---|---|---|---|
| Revenue | - | - | - | - | - |
| Net Income | 59% | 51% | 26% | 59% | -14% |
| Stockholders Equity | 18% | 14% | 13% | 10% | -2.7% |
| FCF | 59% | 59% | 40% | 33% | -10% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is -.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is -.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is +51.1%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is -13.73%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +13.66%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is -2.71%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is +59.18%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -10.15%.