Pennsylvania
|
0‑26366
|
23‑2812193
|
||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Ident. No.)
|
||
One Bala Plaza Suite 522, 231 St. Asaph’s Road, Bala Cynwyd, PA
|
19004
|
|||
(Address of principal executive offices)
|
(Zip Code)
|
Balance Sheet
|
Capital Position
|
LTM Profitability
|
Valuation
|
||||||||||||||
Price/
|
|||||||||||||||||
Company
|
Ticker
|
Total
Assets ($mm) |
Loans/
Deposits (%) |
NPAs1/
Total Assets (%) |
TCE/
TA (%) |
Leverage
Ratio (%) |
Total
RBC Ratio (%) |
CRE/
Total RBC (%) |
ROAA
(%) |
ROAE
(%) |
Net
Interest Margin (%) |
Efficiency
Ratio (%) |
Tang.
Book Value (%) |
LTM
EPS (x) |
Current
Dividend Yield (%) |
LTM
Dividend Ratio (%) |
Market
Value ($mm) |
DNB Financial Corporation
|
DNBF
|
1,071
|
92.4
|
1.30
|
7.51
|
8.42
|
12.48
|
213.5
|
0.59
|
7.38
|
3.18
|
71.0
|
166
|
19.8
|
0.9
|
18.1
|
130
|
1st Constitution Bancorp
|
FCCY
|
1,055
|
90.6
|
0.62
|
8.73
|
10.56
|
12.67
|
200.9
|
0.90
|
8.99
|
3.92
|
63.4
|
148
|
15.6
|
1.2
|
4.6
|
135
|
Mid Penn Bancorp, Inc.
|
MPB
|
1,043
|
84.2
|
0.58
|
6.81
|
6.7
|
11.2
|
327.7
|
0.76
|
10.11
|
3.87
|
70.6
|
149
|
14.5
|
1.9
|
33.9
|
105
|
Howard Bancorp, Inc.
|
HBMD
|
1,027
|
101.6
|
1.23
|
8.10
|
8.36
|
10.83
|
299.6
|
0.55
|
6.15
|
3.73
|
77.5
|
140
|
23.1
|
0.0
|
0.0
|
156
|
Parke Bancorp, Inc.
|
PKBK
|
1,016
|
108.0
|
5.01
|
10.54
|
15.38
|
18.43
|
251.0
|
2.01
|
14.47
|
3.96
|
43.6
|
126
|
9.6
|
2.0
|
16.2
|
135
|
First Bank
|
FRBA
|
1,008
|
94.6
|
0.53
|
8.66
|
8.89
|
12.67
|
390.3
|
0.58
|
7.12
|
3.10
|
62.1
|
161
|
23.8
|
0.6
|
0.0
|
141
|
Two River Bancorp
|
TRCB
|
940
|
97.0
|
1.05
|
8.96
|
8.94
|
12.76
|
355.7
|
0.96
|
8.94
|
3.53
|
63.9
|
152
|
14.9
|
1.0
|
14.2
|
126
|
Malvern Bancorp, Inc.
|
MLVF
|
879
|
102.4
|
0.37
|
10.89
|
11.45
|
16.03
|
264.4
|
1.49
|
13.33
|
2.63
|
65.1
|
146
|
11.6
|
0.0
|
0.0
|
140
|
Sussex Bancorp
|
SBBX
|
847
|
105.2
|
1.05
|
6.78
|
8.98
|
11.99
|
431.5
|
0.72
|
9.60
|
3.37
|
68.7
|
174
|
17.7
|
0.8
|
13.4
|
100
|
CB Financial Services, Inc.
|
CBFV
|
834
|
100.2
|
0.92
|
9.84
|
10.12
|
14.74
|
149.2
|
0.88
|
8.26
|
3.79
|
63.7
|
131
|
14.6
|
3.4
|
49.2
|
107
|
Severn Bancorp, Inc.
|
SVBI
|
778
|
110.0
|
4.11
|
10.70
|
9.97
|
14.31
|
254.4
|
2.00
|
17.36
|
3.14
|
83.3
|
103
|
6.2
|
0.0
|
0.0
|
85
|
Stewardship Financial Corporation
|
SSFN
|
758
|
85.4
|
1.21
|
6.80
|
7.69
|
13.98
|
232.0
|
0.60
|
9.05
|
3.19
|
76.8
|
114
|
13.3
|
1.3
|
13.9
|
59
|
High
|
1,071
|
110.0
|
5.01
|
10.89
|
15.38
|
18.43
|
431.5
|
2.01
|
17.36
|
3.96
|
83.3
|
174
|
23.8
|
3.4
|
49.2
|
156
|
|
Low
|
758
|
84.2
|
0.37
|
6.78
|
6.7
|
10.83
|
149.2
|
0.55
|
6.15
|
2.63
|
43.6
|
103
|
6.2
|
0.0
|
0.0
|
59
|
|
Mean
|
938
|
97.6
|
1.50
|
8.69
|
9.62
|
13.51
|
280.8
|
1.00
|
10.06
|
3.45
|
67.5
|
143
|
15.4
|
1.1
|
13.6
|
118
|
|
Median
|
974
|
98.6
|
1.05
|
8.69
|
8.96
|
12.72
|
259.4
|
0.82
|
9.02
|
3.45
|
66.9
|
147
|
14.7
|
1.0
|
13.7
|
128
|
(1) |
Nonperforming assets defined as nonaccrual loans and leases, real estate owned, performing TDRs, and repossessed assets.
|
Balance Sheet
|
Capital Position
|
LTM Profitability
|
Valuation
|
|||||||||||||||
Price/
|
||||||||||||||||||
Company
|
Ticker
|
Total
Assets ($mm) |
Loans/
Deposits (%) |
NPAs1/
Total Assets (%) |
TCE/
TA (%) |
Leverage
Ratio (%) |
Total
RBC Ratio (%) |
CRE/
Total RBC (%) |
ROAA
(%) |
ROAE
(%) |
Net
Interest Margin (%) |
Efficiency
Ratio (%) |
Tang.
Book Value (%) |
LTM
EPS (x) |
2017
Est. EPS2 (x) |
2018
Est. EPS2 (x) |
Current
Dividend Yield (%) |
Market
Value ($mm) |
ConnectOne Bancorp, Inc.
|
CNOB
|
4,426
|
103.9
|
1.83
|
8.93
|
9.29
|
11.78
|
527.3
|
0.73
|
6.30
|
3.41
|
41.6
|
216
|
25.6
|
15.7
|
13.6
|
1.2
|
826
|
Univest Corporation of Pennsylvania
|
UVSP
|
4,231
|
100.9
|
0.62
|
8.24
|
8.84
|
12.43
|
195.7
|
0.56
|
4.46
|
3.82
|
71.2
|
241
|
34.8
|
16.7
|
14.0
|
2.7
|
778
|
Bridge Bancorp, Inc.
|
BDGE
|
4,055
|
88.9
|
0.11
|
7.54
|
8.6
|
15.0
|
334.1
|
0.92
|
9.82
|
3.46
|
54.7
|
236
|
18.3
|
17.9
|
16.4
|
2.5
|
719
|
Oritani Financial Corp.
|
ORIT
|
4,012
|
131.7
|
0.30
|
13.42
|
14.94
|
17.69
|
506.7
|
1.20
|
8.32
|
2.93
|
40.3
|
148
|
17.2
|
17.8
|
18.7
|
4.0
|
798
|
TriState Capital Holdings, Inc.
|
TSC
|
3,930
|
103.5
|
0.69
|
7.37
|
7.9
|
12.66
|
295.2
|
0.81
|
8.48
|
2.23
|
66.1
|
226
|
22.4
|
19.7
|
14.6
|
0.0
|
644
|
Northfield Bancorp, Inc.
|
NFBK
|
3,850
|
109.4
|
0.75
|
15.25
|
15.48
|
19.58
|
347.5
|
0.70
|
4.26
|
2.98
|
60.6
|
152
|
32.0
|
29.4
|
30.4
|
1.8
|
886
|
Peapack-Gladstone Financial Corporation
|
PGC
|
3,774
|
98.0
|
0.78
|
8.11
|
8.39
|
13.17
|
572.1
|
0.67
|
8.22
|
2.78
|
60.1
|
171
|
21.7
|
17.5
|
14.3
|
0.6
|
532
|
Financial Institutions, Inc.
|
FISI
|
3,710
|
78.1
|
0.12
|
6.25
|
7.36
|
12.97
|
137.8
|
0.90
|
10.01
|
3.14
|
60.4
|
218
|
16.2
|
15.8
|
14.8
|
2.5
|
495
|
First of Long Island Corporation
|
FLIC
|
3,434
|
93.1
|
0.09
|
9.03
|
8.88
|
16.04
|
287.1
|
0.92
|
10.72
|
2.91
|
50.2
|
212
|
21.1
|
18.1
|
16.4
|
2.0
|
661
|
Arrow Financial Corporation
|
AROW
|
2,605
|
77.1
|
0.23
|
8.09
|
9.47
|
15.15
|
110.4
|
1.06
|
11.80
|
3.19
|
57.1
|
237
|
18.6
|
17.4
|
15.1
|
2.7
|
495
|
CNB Financial Corporation
|
CCNE
|
2,540
|
89.0
|
1.00
|
6.94
|
7.71
|
14.11
|
193.9
|
0.89
|
10.05
|
3.72
|
61.1
|
216
|
17.8
|
15.7
|
13.6
|
2.6
|
374
|
Canandaigua National Corporation
|
CNND
|
2,430
|
97.3
|
0.62
|
7.19
|
9.49
|
12.75
|
222.5
|
0.98
|
12.17
|
3.55
|
65.7
|
157
|
12.2
|
NA
|
NA
|
2.8
|
272
|
High
|
4,426
|
131.7
|
1.83
|
15.25
|
15.48
|
19.58
|
572.1
|
1.20
|
12.17
|
3.82
|
71.2
|
241
|
34.8
|
29.4
|
30.4
|
4.0
|
886
|
|
Low
|
2,430
|
77.1
|
0.09
|
6.25
|
7.36
|
11.78
|
110.4
|
0.56
|
4.26
|
2.23
|
40.3
|
148
|
12.2
|
15.7
|
13.6
|
0.0
|
272
|
|
Mean
|
3,583
|
97.6
|
0.59
|
8.86
|
9.70
|
14.44
|
310.9
|
0.86
|
8.72
|
3.18
|
57.4
|
203
|
21.5
|
18.3
|
16.5
|
2.1
|
623
|
|
Median
|
3,812
|
97.6
|
0.62
|
8.10
|
8.86
|
13.64
|
291.1
|
0.90
|
9.15
|
3.17
|
60.3
|
216
|
19.9
|
17.5
|
14.8
|
2.5
|
652
|
(1) |
Nonperforming assets defined as nonaccrual loans and leases, real estate owned, performing TDRs, and repossessed assets.
|
(2) |
Based on publicly available median analyst earnings per share estimates.
|
Transaction Price /
|
|||||||
Buyer
|
Target
|
Announcement
Date
|
Transaction Value
($mm)
|
LTM EPS
(x)
|
TBV / Share
(%)
|
Core Deposit Premium
(%)
|
1-Day Market Premium
(%)
|
Midland States Bancorp Inc.
|
Centrue Financial Corporation
|
1/26/2017
|
173.8
|
4.1
|
141
|
NA
|
15.6
|
Renasant Corp.
|
Metropolitan BancGroup Inc.
|
1/17/2017
|
190.2
|
25.5
|
218
|
14.6
|
‑
|
MainSource Financial Group
|
FCB Bancorp Inc
|
12/19/2016
|
57.0
|
NA
|
189
|
8.5
|
91.5
|
Veritex Holdings Inc.
|
Sovereign Bancshares Inc.
|
12/14/2016
|
176.0
|
21.5
|
188
|
17.1
|
‑
|
CenterState Banks
|
Gateway Finl Hldgs of FL Inc.
|
11/30/2016
|
142.5
|
23.7
|
164
|
8.7
|
‑
|
Access National Corp.
|
Middleburg Financial Corp.
|
10/24/2016
|
245.4
|
31.4
|
195
|
13.8
|
24.0
|
CenterState Banks
|
Platinum Bank Holding Co.
|
10/18/2016
|
84.9
|
29.3
|
179
|
10.4
|
‑
|
Enterprise Financial Services
|
Jefferson County Bcshs Inc.
|
10/11/2016
|
130.8
|
19.7
|
146
|
6.0
|
‑
|
First Commonwealth Financial
|
DCB Financial Corp
|
10/3/2016
|
106.4
|
8.9
|
177
|
NA
|
88.5
|
OceanFirst Financial Corp.
|
Ocean Shore Holding Co.
|
7/13/2016
|
147.7
|
20.0
|
132
|
5.2
|
32.1
|
Cathay General Bancorp
|
SinoPac Bancorp
|
7/8/2016
|
340.0
|
46.5
|
126
|
12.1
|
‑
|
Berkshire Hills Bancorp Inc.
|
First Choice Bank
|
6/27/2016
|
117.8
|
57.8
|
116
|
2.4
|
‑
|
First Bancorp
|
Carolina Bank Holdings Inc.
|
6/22/2016
|
97.3
|
18.5
|
155
|
6.6
|
20.7
|
QCR Holdings Inc.
|
Community State Bank
|
5/23/2016
|
80.0
|
14.4
|
134
|
4.4
|
‑
|
Simmons First National Corp.
|
Citizens National Bank
|
5/18/2016
|
77.0
|
16.2
|
127
|
4.3
|
‑
|
Revere Bank
|
Monument Bank
|
5/3/2016
|
65.1
|
20.3
|
161
|
7.3
|
‑
|
First Mid-Illinois Bancshares
|
First Clover Leaf Fin Corp.
|
4/26/2016
|
89.5
|
19.4
|
130
|
4.5
|
33.1
|
Westfield Financial Inc.
|
Chicopee Bancorp Inc.
|
4/4/2016
|
111.0
|
34.2
|
120
|
5.3
|
15.8
|
Guaranty Bancorp
|
Home State Bancorp
|
3/16/2016
|
133.7
|
18.5
|
166
|
7.9
|
‑
|
Horizon Bancorp
|
La Porte Bancorp Inc
|
3/10/2016
|
94.1
|
18.6
|
116
|
4.9
|
9.8
|
Midland Financial Co.
|
1st Century Bancshares Inc.
|
3/10/2016
|
116.0
|
43.2
|
178
|
9.3
|
40.3
|
Triumph Bancorp Inc.
|
ColoEast Bankshares Inc.
|
3/7/2016
|
69.7
|
32.0
|
131
|
3.0
|
‑
|
Hampton Roads Bankshares Inc.
|
Xenith Bankshares Inc.
|
2/10/2016
|
104.5
|
32.6
|
120
|
3.2
|
‑
|
Pinnacle Financial Partners
|
Avenue Financial Holdings Inc.
|
1/28/2016
|
209.4
|
29.0
|
226
|
13.0
|
51.8
|
High
|
340.0
|
57.8
|
226
|
17.1
|
91.5
|
||
Low
|
57.0
|
4.1
|
116
|
2.4
|
9.8
|
||
Mean
|
131.7
|
25.4
|
156
|
7.8
|
38.5
|
||
Median
|
113.5
|
21.5
|
150
|
7.0
|
32.1
|
Transaction Price /
|
|||||||
Buyer
|
Target
|
Announcement
Date
|
Transaction Value
($mm)
|
LTM EPS
(x)
|
TBV / Share
(%)
|
Core Deposit
Premium (%)
|
1-Day Market
Premium (%)
|
OceanFirst Financial Corp.
|
Ocean Shore Holding Co.
|
7/13/2016
|
147.7
|
20.0
|
132
|
5.2
|
32.1
|
Berkshire Hills Bancorp Inc.
|
First Choice Bank
|
6/27/2016
|
117.8
|
57.8
|
116
|
2.4
|
-
|
Revere Bank
|
Monument Bank
|
5/3/2016
|
65.1
|
20.3
|
161
|
7.3
|
-
|
Univest Corp. of Pennsylvania
|
Fox Chase Bancorp Inc.
|
12/8/2015
|
244.3
|
23.2
|
134
|
10.5
|
10.9
|
WSFS Financial Corp.
|
Penn Liberty Financial Corp.
|
11/23/2015
|
101.6
|
31.8
|
199
|
10.6
|
-
|
United Bankshares Inc.
|
Bank of Georgetown
|
11/9/2015
|
269.0
|
27.6
|
218
|
20.5
|
-
|
Beneficial Bancorp Inc
|
Conestoga Bank
|
10/22/2015
|
100.1
|
24.5
|
160
|
9.2
|
-
|
Community Bank System Inc.
|
Oneida Financial Corp.
|
2/24/2015
|
142.1
|
27.4
|
202
|
11.6
|
-
|
Bridge Bancorp Inc.
|
Community National Bk
|
12/15/2014
|
141.3
|
31.3
|
175
|
9.5
|
-
|
S&T Bancorp Inc.
|
Integrity Bancshares Inc.
|
10/30/2014
|
159.4
|
16.8
|
263
|
15.3
|
99.4
|
Cape Bancorp Inc.
|
Colonial Financial Services
|
9/10/2014
|
55.8
|
NM
|
88
|
NA
|
11.3
|
National Penn Bancshares Inc.
|
TF Financial Corp.
|
6/4/2014
|
141.6
|
19.0
|
148
|
7.7
|
35.6
|
Bryn Mawr Bank Corp.
|
Continental Bank Holdings Inc
|
5/5/2014
|
108.8
|
42.3
|
175
|
13.2
|
-
|
High
|
269.0
|
57.8
|
263
|
20.5
|
99.4
|
||
Low
|
55.8
|
16.8
|
88
|
2.4
|
10.9
|
||
Mean
|
138.0
|
28.5
|
167
|
10.2
|
37.9
|
Risk Free Rate
|
2.49%
|
Equity Risk Premium
|
5.80%
|
Size Premium
|
3.58%
|
Industry Premium
|
0.91%
|
Discount Rate
|
12.78%
|
Risk Free Rate
|
2.49%
|
Equity Risk Premium
|
5.80%
|
Size Premium
|
1.70%
|
Industry Premium
|
0.91%
|
Discount Rate
|
10.90%
|
Royal Bancshares of Pennsylvania
|
||
Dated: May 16, 2017
|
||
By:
|
/s/ F. Kevin Tylus
|
|
F. Kevin Tylus
|
||
President and Chief Executive Officer
|