Knowstox

Fundamentals snapshot

Northrim BanCorp, Inc.

NRIM · NMS · Financial Services · Banks - Regional

Current price

$23.85

52-week range

$21.77 - $30.82

Market cap

$530.54M

One-glance verdict

Valued differently

We value banks a different way

We don't put a cash-flow fair value on banks and insurers. For these companies the reported 'cash flow' is really just money moving between loans, deposits and trades — not the leftover profit the owners could actually pocket — so the usual method would print a misleading number.

Balance sheet

Healthy

— Coverage unavailable

Net cash $151.57M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Northrim BanCorp, Inc.

Northrim BanCorp, Inc. is like a local bank that offers a wide range of services to individuals and businesses. They mainly make money from the interest they earn on loans they give out and the interest they pay on deposits people keep with them, which is a common way banks operate. This means their success is tied to how well they manage these lending and borrowing activities.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q4 $34.49M FY2025 Q1 $16.33M FY2025 Q2 $-4.73M FY2025 Q3 $89.95M FY2025 Q4 $32.32M FY2026 Q1 $24.33M FY2026 Q2 $39.50M FY2026 Q3 $-14.35M
Revenue $69.92M
Net income $14.41M
Diluted EPS 0.63
Operating cash flow $-13.79M
Free cash flow $-14.35M
Revenue $63.89M
Net income $15.34M
Diluted EPS 0.68
Operating cash flow $40.08M
Free cash flow $39.50M
Revenue $59.77M
Net income $13.68M
Diluted EPS 0.61
Operating cash flow $27.22M
Free cash flow $24.33M
Revenue $61.16M
Net income $12.44M
Diluted EPS -2.80
Operating cash flow $34.54M
Free cash flow $32.32M
Revenue $77.22M
Net income $27.07M
Diluted EPS 1.20
Operating cash flow $92.67M
Free cash flow $89.95M
Revenue $61.44M
Net income $11.78M
Diluted EPS 2.09
Operating cash flow $-4.42M
Free cash flow $-4.73M
Revenue $55.76M
Net income $13.32M
Diluted EPS 2.38
Operating cash flow $16.54M
Free cash flow $16.33M
Revenue $54.82M
Net income $10.93M
Diluted EPS 1.95
Operating cash flow $35.52M
Free cash flow $34.49M

Is it cheap or expensive?

We value banks and insurers a different way

For a bank or insurer, the "free cash flow" shown on its statements is mostly money flowing through loans, deposits and trades — not the leftover profit the owners could actually keep, which is what this kind of valuation needs. Running that through the usual method would spit out a meaningless number, so we leave the cash-flow fair value out here rather than show you something misleading.

Valued differently

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Is it drowning in debt?

Healthy

Net cash $151.6M - more cash than debt. Interest coverage unavailable.

Net debt $-151.57M
Interest coverage —

Northrim BanCorp, Inc. is healthier than 0 of 1 peers on balance-sheet leverage.

Healthy
Worse cushion Baseline Better cushion
NRIM BASELINE Northrim BanCorp, Inc.

Total debt $107.31M Interest coverage — This is the baseline the peer rows are being compared against.

What you should know

The case for and against NRIM

2 Rewards 0 Risks

Rewards

  • Free cash flow was positive in 7/10 years.
  • Dividend yield is 2.7% with 32-year payout history.

Risks

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
9.66x
Forward P/E
8.82x
P/B
1.49x
P/S
2.62x
EV/EBITDA
—
PEG ratio
—

Profitability

How much profit each dollar creates

Gross margin
0.0%
Operating margin
37.1%
Net margin
27.6%
ROE
16.6%
ROA
1.6%

Health

Liquidity and balance-sheet strength

Debt / equity
—
Current ratio
—
Quick ratio
—
Total debt
$107.31M
Total cash
$258.87M

Growth

How the business has been compounding

Revenue TTM
$254.75M
Revenue 5Y CAGR
53.7%
EPS TTM
2.47
EPS 5Y CAGR
29.6%

Cash flow

How much cash the business throws off

Operating CF TTM
$88.05M
Free CF TTM
$133.87M
FCF margin
52.5%

Dividend

Shareholder payout

Yield
2.7%
Payout ratio
26.3%
Last ex-div date
2026-09-10