Share count
16Mpeak FY2024
← All companies ← BMNR Manual BMRN → ← BMO Banks BNS →
BMRC, Bank of Marin Bancorp
Banks financial
Bank is an insured bank by the Federal Deposit Insurance Corporation.
We offer a suite of business and personal financial products and services designed to meet the needs of our customers.
Through third-party vendors, we offer merchant and payroll services, a commercial equipment leasing program and credit cards.
The business
What it sells, where the money comes from, the kind of company it is.
Revenue · FY2025
$29M
−58.2% YoY · −23% 5-yr CAGR
Vital signs · FY2025, with 5-yr average
Revenue $29M 5-yr avg $92M
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What moves the needle
- Net interest margin, loan losses, and book value. A lender is read on the quality of its balance sheet, not an earnings multiple, and the worst year of credit losses matters more than the best. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on equity has sat below the cost of equity (median 8%, above 12% in only 0 of 10 years). The cycle and the loan book decide this one; weigh the recession years in the record, not the average, and read the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| $82M | $83M | $102M | $105M | $105M | $115M | $138M | $105M | $70M | $29M | RevenueRevenue |
| $73M | $75M | $92M | $96M | $97M | $105M | $127M | $100M | $92M | $106M | Net interest incomeNet int. |
| $9M | $8M | $10M | $9M | $9M | $10M | $11M | $5M | ($21M) | ($77M) | Noninterest incomeFee inc. |
| ($2M) | $500K | $0 | $900K | $5M | ($1M) | — | — | — | — | Credit-loss provisionProvision |
| $23M | $16M | $33M | $34M | $30M | $33M | $47M | $20M | ($8M) | ($36M) | Net incomeNet inc. |
| 37% | 45% | 25% | 25% | 25% | 26% | 27% | 24% | — | — | Effective tax rateTax rate |
| Cash flow & returns | ||||||||||
| 1.1% | 0.6% | 1.3% | 1.3% | 1.0% | 0.8% | 1.1% | 0.5% | -0.2% | -0.9% | Return on assetsROA |
| 10% | 5% | 10% | 10% | 8% | 7% | 11% | 5% | -2% | -9% | Return on equityROE |
| 7% | 3% | 8% | 7% | 5% | 4% | 8% | 1% | −6% | −13% | Retained to equityRetained/eq |
| 10% | 6% | 11% | 11% | 9% | 9% | 14% | 5% | -2% | -11% | Return on tangible equityROTCE |
| 58% | 65% | 57% | 55% | 56% | 63% | 54% | 73% | — | — | Efficiency ratioEffic. |
| Balance sheet | ||||||||||
| $2.0B | $2.5B | $2.5B | $2.7B | $2.9B | $4.3B | $4.1B | $3.8B | $3.7B | $3.9B | Total assetsAssets |
| $1.8B | $2.1B | $2.2B | $2.3B | $2.5B | $3.8B | $3.6B | $3.3B | $3.3B | $3.3B | DepositsDeposits |
| $6M | $30M | $30M | $30M | $30M | $73M | $73M | $73M | $73M | $73M | GoodwillGoodwill |
| $231M | $297M | $316M | $337M | $358M | $450M | $412M | $439M | $435M | $395M | Shareholders’ equityEquity |
| Per share | ||||||||||
| 12.2M | 12.5M | 14.0M | 13.8M | 13.6M | 14.4M | 16.0M | 16.0M | 16.0M | 15.9M | Shares out (diluted)Shares |
| $1.89 | $1.27 | $2.33 | $2.48 | $2.22 | $2.30 | $2.92 | $1.24 | $-0.52 | $-2.24 | EPS (diluted)EPS |
| $0.51 | $0.55 | $0.63 | $0.79 | $0.92 | $0.91 | $0.98 | $1.00 | $1.01 | $1.01 | Dividends / shareDiv/sh |
| $18.85 | $23.68 | $22.55 | $24.42 | $26.31 | $31.23 | $25.81 | $27.40 | $27.14 | $24.76 | Book value / shareBVPS |
| $18.33 | $21.27 | $20.41 | $22.23 | $24.10 | $26.18 | $21.25 | $22.86 | $22.61 | $20.19 | Tangible book / shareTBVPS |
Share counts before 2017 are restated ×2 for a stock split, so per-share figures sit on one basis.
Per-share growththe realized rate an owner's share compounded
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | −13.4%/yr | −24.9%/yr |
| Owner earnings / share | +1.8%/yr | −4.4%/yr |
| Dividends / share | +7.9%/yr | +2.0%/yr |
| Capital spending / share | +3.3%/yr | +9.6%/yr |
| Book value / share | +3.1%/yr | −1.2%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked. Share counts on the current split basis.
Revenue
$29Mlow FY2025
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
FY2025 10-K · source on SEC EDGAR →
Material weakness in financial controls
“Impact on Internal Controls over Financial Reporting See Item 9A, Controls and Procedures, for information related to the identified material weakness in internal control over financial reporting and the related remedial measures.”
Restated past financials
“As a result, we determined that there were material errors in the financial statements that required a restatement of our financial statements for the years ended December 31, 2023 and 2024 and for the quarterly periods ended March 31, June 30, and September…”
The figures below are only as sound as the controls that produced them. read the note →
Is it a good business?
- Return on equity -9%Loss on equityNet income ($36M) ÷ equity $395MIndustry peers: median 10%
In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.
What this means
The bank's north star, what it earns on shareholders' capital. Cost of equity is roughly 10%, so a return durably above that builds value and below it destroys it. One year is noisy; the durability across a full credit cycle is what counts.
- LossNet income ÷ (equity − goodwill $73M − intangibles $3M)Industry peers: median 11%
What this means
The cleaner return, stripping out the goodwill paid for past acquisitions. This is the number a buyer of the whole bank actually earns on the hard capital.
- Not enough dataIndustry peers: median 53%
What this means
Noninterest expense or revenue missing.
Is it sound?
- Capital (equity / assets) 10.1%Well capitalizedEquity $395M ÷ assets $3.9B
What this means
A plain-English leverage read: how much of the balance sheet is the owners' own money. This is a rough proxy; the regulatory figure is the CET1 ratio, which is risk-weighted and reported in the filing. The point is the same, how much loss the bank can absorb before depositors are at risk.
- Deposit funding 85%Deposit-fundedDeposits $3.3B ÷ assets $3.9B
What this means
Low-cost, sticky deposits are a bank's real moat, the cheap raw material it lends out at a spread. A bank funded mostly by deposits earns more durably than one that rents its money in the wholesale market.
- Credit cost (provision / NII) -1%Net reserve releaseProvision for credit losses ($1M) ÷ net interest income $106M
What this means
What the bank set aside this year against loans going bad, as a share of its lending income. This swings hard with the cycle, low in good years and spiking in recessions, so read it across the record, not in one year. Disciplined underwriting shows up as low, stable provisions through a downturn.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
In its own filing Raised, but not as a competitor
The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product; it frames AI mainly as a capability.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Mr. Myers | $809k | $803k | $44M |
| 2021 | Mr. Myers | $1.3M | $1.2M | $44M |
| 2022 | Mr. Myers | $1.3M | $1.3M | $53M |
| 2023 | Mr. Myers | $1.1M | $930k | $34M |
| 2024 | Mr. Myers | $1.4M | $1.3M | $28M |
| 2025 | Mr. Myers | $1.9M | $2.1M | $37M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Stock-based compensation$815K
The slice of the business handed to employees in shares this year, 3% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
What an owner would ask, FY2025
read the 10-K →- Does management own its misses?1 plain admission in this year's filing
“In February 2026, we determined that certain reciprocal network deposits were misclassified as non-interest bearing deposits when they should have been classified as interest bearing deposits.”verify →
- Which reported numbers are a judgment call?Management names Credit & receivables as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Banks
The same industry, side by side on the bank lens. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | ROE | ROTCE | Efficiency | NII / assets |
|---|---|---|---|---|---|
| BSVNBank7 Corp. | $96M | 19% | 21% | 37% | 4.7% |
| ISTRInvestar Holding Corporation | $94M | 7% | 8% | 68% | 3.0% |
| CBKCommercial Bancgroup Inc. | $90M | 13% | 14% | 47% | 3.5% |
| NWFLNorwood Financial Corp. | $88M | 10% | 11% | 59% | 3.1% |
| COSOCoastalSouth Bancshares Inc. | $82M | 10% | 10% | 58% | 3.2% |
| PKBKParke Bancorp Inc. | $80M | 14% | 14% | 33% | 3.3% |
| AVBHAvidbank Holdings Inc. | $31M | -7% | -7% | — | 3.4% |
| BMRCBank of Marin Bancorp | $29M | 8% | 9% | 58% | 3.1% |
| Group median | — | 10% | 11% | 58% | 3.3% |
The price
What a price has to assume.
What the price implies
price / tangible bookA bank is worth a multiple of its tangible book value, and the multiple it deserves is set by the return it earns on that book. Type today’s price; we show what you would be paying against what Bank of Marin Bancorp’s record justifies.
$
The assumptions
Tangible book / share, delivered−4%/yr’20→’25
The justified multiple is (return on tangible equity − growth) ÷ (cost of equity − growth). A bank earning exactly its cost of equity is worth about one times tangible book; the premium above that prices each point of durable excess return. A higher cost of equity lowers the justified multiple for a bank.
Enter a price above to run it.
Price / tangible book—
Justified by the return—
Normalized return on tangible equity9%
Price / book—
Earnings yield—
P/E (3-yr avg ’23–’25)—
Graham’s price gate—
Graham applied the same standards to financial enterprises (Intelligent Investor ch.14): the 15× multiple cap on averaged earnings, and P/E times price-to-book at most 22.5. The gate marks the bargain-hunter’s floor, not a verdict.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Tangible book $319M on 16M shares, a 9% normalized return on it. The dials set the multiple such a return would justify; your price sets the multiple you are paying. It assumes the bank keeps earning that return; a credit cycle, a rate shock or a bad acquisition changes it, which is what the record and the 10-K are for.
Cite: Owner Scorecard, "Bank of Marin Bancorp (BMRC), the owner's record," https://ownerscorecard.com/c/BMRC, data as of 2026-07-09.
Manual order: ← BMNR its page in the Manual BMRN →
Industry order: ← BMO the Banks chapter BNS →