Loading...

Share Buyback Plans And Acquisition Pressure Will Shape Regional Banking’s Future

Published
04 Sep 24
Updated
08 Dec 25
Views
159
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
8.9%
7D
-4.4%

Author's Valuation

US$21.7513.6% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 08 Dec 25

EBC: Share Repurchases And HarborOne Deal Will Drive Further Upside

Analysts have modestly reaffirmed their outlook on Eastern Bankshares, maintaining the fair value estimate at $21.75 per share. They continue to see stable discount rates, revenue growth, margins, and future valuation multiples supporting the prior target.

What's in the News

  • Eastern Bankshares completed its acquisition of HarborOne Bancorp on November 1, 2025, with most HarborOne shareholders opting for stock consideration at a 0.765 EBC share or $12.00 cash election per share (Key Developments).
  • HoldCo Asset Management built a roughly 3% stake in Eastern Bankshares and is publicly urging the company to pursue a sale rather than further acquisitions, signaling a potential proxy contest if strategic demands are not met (Key Developments).
  • HoldCo has escalated its activist campaign with detailed presentations to Eastern’s board, alleging value destruction from recent M&A and securities restructurings and criticizing executive compensation and governance practices (Key Developments).
  • Eastern Bankshares announced a new share repurchase program authorizing buybacks of up to 11.9 million shares, or about 5% of its share capital, valid through October 31, 2026 (Key Developments).
  • The company reported completion of 4,803,407 share repurchases for $79.17 million under the buyback plan announced July 25, 2024, with no additional shares repurchased in July 2025 (Key Developments).

Valuation Changes

  • Fair Value Estimate: Unchanged at $21.75 per share, indicating no revision to the intrinsic value assessment.
  • Discount Rate: Edged down slightly from 6.956 percent to 6.956 percent, effectively stable at prior levels.
  • Revenue Growth: Remained essentially flat, holding at about 37.48 percent in the updated model.
  • Net Profit Margin: Stayed effectively unchanged at roughly 48.01 percent, reflecting stable profitability assumptions.
  • Future P/E: Held steady at approximately 6.59x, suggesting no material change in expected valuation multiples.

Key Takeaways

  • Successful merger and strong local market focus enhance competitive positioning and potential for revenue growth in key geographic regions.
  • Expansion of digital banking platforms improves customer experience and positions Eastern Bankshares for increased market share and future revenue growth.
  • Increased reserves and non-performing office loans signal potential asset quality concerns, impacting earnings and profitability in the short term.

Catalysts

About Eastern Bankshares
    Operates as the bank holding company for Eastern Bank that provides banking products and services primarily to retail, commercial, and small business customers.
What are the underlying business or industry changes driving this perspective?
  • The successful merger with Cambridge Trust and its integration into Eastern Bankshares creates a stronger organization with enhanced service offerings, which is expected to drive future revenue and earnings growth, particularly in the Greater Boston, Eastern Massachusetts, and New Hampshire markets.
  • Eastern Bankshares' expansion of its online and mobile banking platform provides opportunities to improve customer experience and capture market share, likely boosting future revenue and net margins.
  • The bank's focus on local markets, combined with becoming the largest community bank in the Greater Boston area and a leading wealth management provider, positions it for potential revenue growth and stronger competitive standing in these regions.
  • The future accretion of the discount on acquired loans from the Cambridge merger, estimated to generate $12 million to $14 million per quarter, is expected to positively impact earnings, providing a predictable income stream.
  • A strong credit reserve (1.4%) and an aggressive approach to loan loss provisioning offer stability and confidence in future earnings, supporting margin protection and potentially improving net margins as market conditions stabilize.

Eastern Bankshares Earnings and Revenue Growth

Eastern Bankshares Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Eastern Bankshares's revenue will grow by 21.2% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 14.8% today to 40.0% in 3 years time.
  • Analysts expect earnings to reach $434.1 million (and earnings per share of $2.11) by about January 2028, up from $90.3 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 11.0x on those 2028 earnings, down from 39.2x today. This future PE is lower than the current PE for the US Banks industry at 12.6x.
  • Analysts expect the number of shares outstanding to grow by 0.71% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 5.92%, as per the Simply Wall St company report.

Eastern Bankshares Future Earnings Per Share Growth

Eastern Bankshares Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Recent increases in reserves for commercial real estate loans, particularly office loans, suggest potential concerns about asset quality, which could negatively impact earnings.
  • A GAAP net loss was reported this quarter due to significant non-recurring merger items, indicating potential volatility in short-term financial performance.
  • A large portion of non-performing loans is related to office real estate, a sector facing challenges, which could further impact asset quality and eventually bottom line earnings.
  • The need to maintain a higher level of reserves for potential loan losses, especially in commercial real estate, may affect net margins and overall profitability.
  • The sale of Cambridge's investment portfolio and the absence of associated accretion income could lead to lower income levels than initially projected, impacting future revenue streams.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $19.5 for Eastern Bankshares based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $21.0, and the most bearish reporting a price target of just $17.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $1.1 billion, earnings will come to $434.1 million, and it would be trading on a PE ratio of 11.0x, assuming you use a discount rate of 5.9%.
  • Given the current share price of $17.54, the analyst's price target of $19.5 is 10.1% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Eastern Bankshares?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives