EN DE

First Internet Bancorp (INBK) Fair Value & Analysis

Financial Services · US · Market cap $225M

FI First Internet Bancorp logo First Internet Bancorp INBK · US
Price$29.21
Fair Value$14.99
Upside-48.7%
Quality37/100
Watch First Internet Bancorp for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -70.9% net margin
Moderate debt · generates free cash flow
0.95% dividend yield
Trails peers (2/12)
Narrow moat 19/100
Evidence: Low Range $14.00 – $15.99 Share as image

Fair value as of: Jul 26, 2026

From 6 valuation models · updated 15 days ago

Share price +10.2% over the past month.

Below-average quality, and screening another 49% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($15.99). The favourable scenario is already priced in.
  • Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • The models converge in a tight band ($14.00 to $15.99), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$50.65 $9.46 Fair Value $14.99 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 26, 2026.

How to read this chart

60‑month range $9.46 – $50.65 · fair‑value band $14.00 – $15.99 · the $29.21 price screens above the $14.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 26, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

First Internet Bancorp (INBK) currently trades at $29.21, while our model-based Fair Value estimate is $14.99, implying the stock looks roughly 48.7% overvalued today. The Quality Score stands at 37/100 (below-average quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, First Internet Bancorp generated revenue of $47.4M at a net margin of -70.9%. Revenue grew 13.7% year over year. It earns a return on equity of -9.0%. The balance sheet holds a net cash position of $102M. Fundamentals as of Jul 26, 2026

Our scenario range runs from $14.00 (bear case) to $15.99 (bull case); at $29.21, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 72% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at -49%, INBK screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $14.34 $16.11 $18.96 80
NCAV (Graham) $20.64 $27.65 $41.27 50
EV/Revenue $14.00 $14.99 $15.99 43
All 6 models by family
DCF Models
FCF DCF $14.48 $15.91 $19.45 38
5Y Revenue Exit $14.19 $16.18 $19.79 39
10Y Revenue Exit $14.18 $16.30 $18.92 36
Multiples
EV/Revenue $14.00 $14.99 $15.99 43
Asset-Based
NCAV (Graham) $20.64 $27.65 $41.27 50
Growth DCF
Growth DCF $14.34 $16.11 $18.96 80

Widest divergence: Asset-Based ($27.65) versus Multiples ($14.99). Highest evidence: Growth DCF (80).

Notify me when INBK reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $47.4M
Revenue growth (YoY) +13.7%
Net margin -70.9%
Return on equity -9.0%
Free cash flow $2.2M FY2025
Operating margin 12.2%
More key figures
EPS (TTM) $-3.85
Dividend yield 1.0%
EPS growth (YoY) +166%
Net cash $102M FY2025

Figures from reported company fundamentals · as of Jul 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 37 · Market factors (momentum, volatility) 72

Profitability 4
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 76
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 92
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

First Internet Bancorp operates as the bank holding company for First Internet Bank of Indiana that provides various commercial, small business, consumer, and municipal banking products and services to individuals and commercial customers in the United States.

Full company description

First Internet Bancorp operates as the bank holding company for First Internet Bank of Indiana that provides various commercial, small business, consumer, and municipal banking products and services to individuals and commercial customers in the United States. The company offers noninterest-bearing and interest-bearing demand deposits, savings accounts, and money market accounts, as well as certificates of deposit and brokered deposits. It also provides commercial and industrial, owner-occupied commercial real estate, investor commercial real estate, construction, single tenant lease financing, single tenant lease, public, specialty, healthcare and finance, small business lending, commercial deposits and treasury management, franchise finance, residential mortgage, home equity, and other consumer loans. In addition, the company is involved in the provision of municipal finance lending and leasing products to government entities, as well as treasury management services; purchase, manage, service, and safekeeping of municipal securities; and offers corporate credit cards. First Internet Bancorp was founded in 1998 and is headquartered in Fishers, Indiana.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

First Internet Bancorp reported revenue of $323M in FY2025 versus $162M in FY2021, a compound +18.8%/yr. Reported net income was −$35.2M in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$323M
Latest YoY
−3.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.5%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.3%
Revenue +18.8%/yr
FY21 $162M
FY22 $174M
FY23 $260M
FY24 $333M
FY25 $323M
Net income
FY21 $48.1M
FY22 $35.5M
FY23 $8.4M
FY24 $25.3M
FY25 −$35.2M
Character of growth · EPS growth decomposed (2014-2025) +0.9 % p.a.
Revenue per share +13.8 pp

of which total revenue +22.3 pp · buybacks/dilution −8.5 pp

EBIT margin −15.8 pp
Tax rate +5.4 pp
Residual (interest, one-offs) −2.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

INBK screens 49% overvalued. Compare with PT Bank Central Asia Tbk →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "First Internet Bancorp Fair Value". https://www.fairvalue-calculator.com/stock/INBK

Peer Group

Banks - Regional · 1083 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 39 · Bottom 25%
Fair Value upside −49% · Bottom 25%
Return on assets -1% · Bottom 25%
Net margin (TTM) -71% · Bottom 25%
Operating margin (TTM) 12% · Bottom 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.99× · Higher than 75% of peers

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/B 0.62× · Cheaper than 75% of peers
P/S (TTM) 4.74× · Pricier than 75% of peers
P/FCF 101.2× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 39
FUTURE 69 · sector 44
PAST 0 · sector 41
HEALTH 51 · sector 85
DIVIDEND 19 · sector 49

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 26, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare First Internet Bancorp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is First Internet Bancorp (INBK) overvalued or undervalued?
As of Jul 26, 2026, our model estimates a fair value of $14.99 versus a price of $29.21, about −49% (overvalued).
What is the fair value of INBK?
Our model-based fair value for First Internet Bancorp is $14.99 (as of Jul 26, 2026), built from audited fundamentals. The current price is $29.21.
What is the quality score of INBK?
First Internet Bancorp has a Quality Score of 37/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of First Internet Bancorp (INBK)?
First Internet Bancorp reported trailing-twelve-month revenue of about $47.4M (latest available figure, as of Jul 26, 2026).
What is the net profit margin of INBK?
The net profit margin of First Internet Bancorp is about -70.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does First Internet Bancorp pay a dividend?
First Internet Bancorp currently shows a dividend yield of about 0.95% relative to its recent price (as of Jul 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track First Internet Bancorp and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.