Northrim Bancorp Inc Dossier - Source-backed chat

Northrim Bancorp Inc

NRIMNASDAQ

SectorFinancials

IndustryRegional Banks

Beta (adjusted)0.92

Intrinsic Value $18.69median of 2 methodsbased on filings through 30 Jun 2026

Market Price $24.54Price as of 1 Oct 2026

OvervaluedIntrinsic value is 24% below the market price

−50% · IV below pricenear fair value ±15%IV above price · +50%

Data confidence Sign in to view data confidence

Market Cap $545.9M

Enterprise Value $455.2M

Shares Outstanding 22.6M diluted

Next Earnings Date26 Oct 2026

Last ex-dividend11 Jun 2026

All prices and values are periodic snapshots, not live quotes. Source dates are shown for reference.

Thesis

Street consensus, scenarios, merits, risks, and invalidation triggers

AI-assisted

Thesis Summary

Northrim BanCorp (NRIM) presents a compelling investment opportunity as a leading Alaska-focused community bank. The bank has demonstrated record profitability in 2025, driven by strong loan and deposit growth, and has started 2026 with robust Q1 performance. Despite an expected near-term decline in EPS due to the non-recurrence of one-off asset sales, NRIM's core franchise remains highly attractive. It benefits from a high-yield loan portfolio concentrated in C&I and commercial real estate, a low-cost deposit base, and a superior net interest margin that consistently outperforms national and regional peers. Furthermore, Alaska's resource-dependent economy provides a unique defensive hedge against broader macroeconomic slowdowns.

This section is the 12-month view: analyst targets and the probability-weighted scenarios built from them. The intrinsic value at the top of this page answers a different question: what the business is worth today.

Street view · analyst 12-month targets2 analysts · as of 18 Aug 2026

Low · most bearish analyst$30.00

Mean target$30.00

High · most bullish analyst$30.00

Street targets sit above today's price; our intrinsic value sits below it. Different horizons, different questions.

Our research · scenarios, merits, risks, and invalidation triggersResearch as of 19 Jun 2026

Scenarios · 12-month scenario targetsAnchored at research date

Bear CaseDownside scenario

$24.0020%

A sharp decline in global commodity prices or a reversal of recent oil and gas gains weakens the Alaskan economy, leading to rising non-performing loans and higher credit loss provisions. Intense competition for consumer deposits forces Northrim to raise deposit rates, compressing its net interest margin. Additionally, mortgage banking fees decline more than expected due to persistent high interest rates.

Base CaseCentral scenario

$30.0050%

Matches the consensus mean

Northrim continues to execute its relationship-driven community banking strategy, maintaining its dominant market share in Alaska. Core loan growth remains steady at high single digits, and deposit levels remain stable. Net interest margin remains elevated near 4.70% due to disciplined asset-liability management. Earnings decline slightly in 2026 due to the non-recurrence of the PWA sale but resume growth in 2027, aligning with consensus expectations.

Bull CaseUpside scenario

$44.7030%

Alaska's economy accelerates significantly due to increased federal infrastructure funding, military projects, and energy supply diversification demands from Asian buyers. This drives double-digit loan growth in C&I and commercial real estate. Simultaneously, Northrim maintains its low-cost deposit franchise, keeping funding costs low and expanding its net interest margin beyond 4.80%, leading to earnings outperformance that beats consensus estimates.

Scenarios are anchored to street consensus at the research date, with our probabilities and rationale.

Key Investment Merits

Dominant market position in Alaska with deep local knowledge and relationship-driven commercial lending.
Superior Net Interest Margin (NIMTE of 4.77% in Q1 2026) well above the peer average of 3.48%.
Strong deposit franchise with non-interest bearing demand deposits representing 29% of total deposits.
Conservative credit culture and robust capital levels, maintaining a well-capitalized regulatory status.

Key Investment Risks

Geographic concentration in Alaska, making the bank highly sensitive to the state's cyclical, resource-dependent economy.
Intense competition for retail and commercial deposits, which could drive up funding costs.
Sensitivity of the mortgage banking segment to interest rate fluctuations and housing market dynamics.

Thesis Invalidation Triggers

A material increase in non-performing loans or credit loss provisions indicating deteriorating asset quality.
Significant compression of the net interest margin below 4.00% due to rapid deposit beta acceleration.
A prolonged economic downturn in Alaska driven by a collapse in energy and commodity prices.

All scenarios are estimates and subject to change. Past performance is not indicative of future results.

Quality Pillars Members

This section is available to registered members. Create a free account or sign in to unlock the full breakdown.

Explore this dossier

ValuationIntrinsic value, the six-method breakdown, peer medians, and your assumptions sandbox.Financial SnapshotRevenue, profitability, returns, balance sheet, dividends, and the filing-level detail.Qualitative AnalysisBusiness overview, strategic initiatives, and mergers, acquisitions & partnerships.Outlook & Key DatesForward estimates, reporting calendar, and the monitoring framework.