KBRA Comments on Enterprise Bancorp, Inc.'s Proposed Merger Agreement with Independent Bank Corp.

Rhea-AI Summary

Independent Bank Corp. (NASDAQ: INDB) and Enterprise Bancorp (NASDAQ: EBTC) have announced a merger agreement valued at approximately $562 million. Enterprise shareholders will receive 0.60 INDB shares and $2.00 in cash per Enterprise share, totaling about 7.5 million INDB shares and $27.1 million in cash. Independent plans to raise $250 million in subordinate debt before closing.

The merger combines Independent's 124 branches with Enterprise's 27 branches in complementary markets across Massachusetts and New Hampshire. No branch closures are planned. The combined entity will manage approximately $20 billion in deposits, with 25-30% being noninterest-bearing. The merger will create an $8.7 billion wealth management platform and is expected to achieve cost savings of 30% of Enterprise's annual operating expenses.

Positive

• Merger valued at $562 million, representing 1.55X TBV
• Expected cost savings of 30% of Enterprise's annual operating expenses
• Combined wealth management platform reaching $8.7 billion
• Strong deposit base with 25-30% noninterest-bearing deposits
• Projected 2026 ROAA of 1.41%
• Complementary market footprint with no branch closures required

Negative

• Significant merger expenses of $61.2 million pre-tax
• High concentration in CRE lending at 37% of total loans (308% of total RBC)
• Meaningful decline in capital levels post-merger
• Substantial debt increase with $250 million subordinated debt issuance

Insights

Financial Analyst

This merger represents a strategic expansion in the Massachusetts banking landscape, valued at $562 million at approximately 1.55x tangible book value. The transaction structure, combining cash and stock, with Enterprise shareholders receiving 0.60 INDB shares and $2.00 cash per share, demonstrates a well-balanced approach to capital management.

The deal's financial mechanics are particularly noteworthy: Independent's planned $250 million subordinated debt issuance before closing strengthens the capital structure, while projected cost savings of 30% from Enterprise's operating expenses signal significant synergy potential. The estimated 2026 ROAA of 1.41% post-merger suggests robust profitability prospects.

The minimal branch overlap and complementary market presence make this an operationally efficient combination. The merged entity's 25-30% noninterest-bearing deposits ratio is particularly valuable in the current high-rate environment, providing a stable, low-cost funding base. The combined $8.7 billion wealth management platform creates a compelling fee income diversification opportunity.

Banking Sector Specialist

The merger's geographic strategy is exceptionally well-conceived, creating a dominant regional banking franchise across Eastern Massachusetts and Southern New Hampshire. The combined entity's positioning among the top 10 in market share across all operational counties significantly enhances competitive dynamics.

A critical aspect is the commercial real estate (CRE) exposure at 37% of the total loan portfolio, representing 308% of total risk-based capital. While this exceeds regulatory guidance thresholds, management's commitment to reducing this exposure below 300% through natural portfolio runoff demonstrates prudent risk management.

The retention of Enterprise's leadership in advisory roles, particularly George Duncan and CEO Larochelle, alongside the appointment of two Enterprise directors to Independent's board, should facilitate smooth integration and relationship continuity. The 20.4% ownership stake by Enterprise's directors and executives aligns interests for successful execution.

NEW YORK--(BUSINESS WIRE)-- On December 9, 2024, Rockland, MA-based Independent Bank Corp. (NASDAQ: INDB) (“Independent”), parent company of Rockland Trust Company (“Rockland Trust”), and Lowell, MA-based Enterprise Bancorp, Inc. (NASDAQ: EBTC) (“Enterprise”)(KBRA senior unsecured debt rating: BBB / Stable Outlook), parent company of Enterprise Bank and Trust Company (“Enterprise Bank”), jointly announced the signing of a definitive merger agreement pursuant to which Enterprise will merge into Independent and Enterprise Bank will merge into Rockland Trust in a cash and stock transaction for total consideration valued at approximately $562 million, or 1.55X TBV at the merger announcement. Enterprise shareholders will receive 0.60 shares of Independent common stock and $2.00 in cash for each Enterprise share; aggregate consideration to Enterprise shareholders equates to approximately 7.5 million shares of INDB and $27.1 million in cash. As a part of the transaction, Independent plans to raise approximately $250 million in subordinate debt prior to the transaction closing. Post close, Board Chair and Enterprise Bank founding member, George Duncan, will become an advisor to the Independent Board, and EBTC’s CEO, Mr. Larochelle, will serve as a consultant for Rockland Trust for one year. Additionally, Independent will appoint two Enterprise directors to its board following the merger. As a note, Enterprise’s directors and executive officers collectively own about 20.4% of EBTC’s outstanding shares.

Independent Bank Corp. is the holding company for Rockland Trust Company, a full-service commercial bank headquartered in Massachusetts. With 124 branches in Eastern Massachusetts and Worcester County as well as commercial banking and investment management offices (total AUM $6.9 billion) in Massachusetts and Rhode Island, Rockland Trust offers a wide range of banking, investment, and insurance services to individuals, families, and businesses. INDB’s growth strategy has been somewhat acquisitive, focusing on smaller scale transactions, with the most recent merger with Meridian Bancorp, Inc. completed in 2021, adding over $6 billion in total assets.

Founded in 1989, EBTC operates a network of 27 branches in an economically stable region of the Northern Massachusetts and Southern New Hampshire. EBTC’s business model focuses on commercial banking with complementary retail banking and wealth management services (AUM/AUA of $1.5 billion as of 3Q24). Excluding two small branch acquisitions completed in 2000, EBTC’s growth has been organic and centered on expansion primarily in suburban markets north of Boston.

EBTC’s franchise is supported by the company’s long running ties with the local communities, which, in return, have helped the bank to maintain a very low-cost deposit base in a highly competitive geographic region. The bank’s deposit base is also supported by a sizable noninterest-bearing portion (around 30% of total deposits). In addition, with a loan-to-deposit ratio of around 90%, the bank is able to remain largely self-funded in the current environment with limited reliance on external funding sources.

Enterprise operates predominantly in Northern Massachusetts and Southern New Hampshire, whereas Independent operates primarily from Boston to Rhode Island, areas known for attractive demographics, economic vitality, and growing business density. We note that Rockland Trust and Enterprise Bank operate in adjacent markets, which minimizes branch overlap and logistical complexities. As a result, no branch closures are planned, underscoring the complementary nature of the merger. The combined entity will rank among the top 10 in market shares in all counties within its footprint, strengthening its competitive position. In addition, the combination delivers significant scale with platform for strategic investments, including the ability to leverage a larger balance sheet and diversified products across Enterprise’s commercial and wealth management businesses. As such, Enterprise’s $1.5 billion in wealth assets under management will merge with Rockland Trust’s existing wealth management capabilities, creating a $8.7 billion wealth platform, positioning the bank for growth in fee-based income. Both banks emphasize gathering low-cost, relationship-driven deposits to fund loan growth with below peer level of reliance on non-core deposits. Post-merger, the combined entity will manage approximately $20 billion in deposits, around 25% - 30% of which are noninterest-bearing, which is viewed as strong, given the highly competitive geographic region.

In terms of bottom line earnings, both companies exhibited strong profitability metrics in recent periods, generally in the 1% ROAA range. This was primarily supported by resilient NIM, anchored by relatively low cost of funding. In addition, both companies’ fee income businesses were centered around wealth management, which is less correlated with the interest rate environment. As for noninterest expense, the management estimated cost savings of approximately 30% of Enterprise’s annual operating expenses (50% realized in 2025 and 100% in 2026). The merger expenses total $61.2 million on a pre-tax basis.

Both banks exhibited strong asset quality performance with de minimis amounts of NCOs in recent periods. After the merger, Investor CRE would represent the largest lending segment of the combined loan portfolio, at 37% of total loans, or around 308% of total RBC (includes the expected $250 million subordinated debt issuance). However, the management team has stated that they plan to reduce the exposure to below 300% over time through runoff.

Despite the meaningful decline in capital levels following the completion of the merger, it appears that the enhanced earnings profile of the post-merger combined institution (1.41% 2026 estimated ROAA) will enable a rebuild of capital ratios through earnings accretion, with management estimating an increase of 132 bps in CET1 ratio over the intermediate term.

To access rating and relevant documents, click here.

About KBRA

KBRA is a full-service credit rating agency registered in the U.S., the EU, and the UK, and is designated to provide structured finance ratings in Canada. KBRA’s ratings can be used by investors for regulatory capital purposes in multiple jurisdictions.

Doc ID: 1007255

View source version on businesswire.com: https://www.businesswire.com/news/home/20241218705195/en/

Shannon Servaes, Managing Director

+1 301-969-3247

shannon.servaes@kbra.com

Jason Szelc, Senior Director

+1 301-969-3174

jason.szelc@kbra.com

Business Development Contact

Justin Fuller, Managing Director

+1 312-680-4163

justin.fuller@kbra.com

Source: Kroll Bond Rating Agency, LLC

FAQ

What is the total value of the Independent Bank Corp. (INDB) and Enterprise Bancorp merger?

The merger is valued at approximately $562 million, representing 1.55X tangible book value at announcement.

What will Enterprise shareholders receive in the INDB merger deal?

Enterprise shareholders will receive 0.60 shares of Independent Bank Corp. common stock and $2.00 in cash for each Enterprise share.

What are the expected cost savings from the INDB-Enterprise merger?

The merger is expected to achieve cost savings of approximately 30% of Enterprise's annual operating expenses, with 50% realized in 2025 and 100% in 2026.

How will the INDB-Enterprise merger impact wealth management operations?

The merger will combine Enterprise's $1.5 billion in wealth assets with Rockland Trust's existing wealth management business, creating an $8.7 billion wealth platform.

What is the expected ROAA for the combined INDB-Enterprise entity in 2026?

The combined entity is projected to achieve a Return on Average Assets (ROAA) of 1.41% in 2026.