investorscraft@gmail.com

Intrinsic Value of Bank First Corporation (BFC)

Previous Close$119.98
Intrinsic Value
Upside potential
Previous Close
$119.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bank First Corporation operates as a community-focused financial institution, primarily serving customers in Wisconsin through a network of branches. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its market position is anchored in localized customer relationships, offering personalized financial solutions to small businesses, agricultural clients, and retail customers. Unlike larger national banks, Bank First emphasizes community engagement and tailored services, which strengthens its competitive edge in regional markets. The bank’s conservative underwriting and relationship-driven approach mitigate risks while fostering long-term customer loyalty. Its niche focus on Wisconsin provides a stable deposit base and lending opportunities, though geographic concentration also presents exposure to local economic cycles. The institution’s ability to maintain low-cost funding and efficient operations supports its profitability in a competitive banking landscape.

Revenue Profitability And Efficiency

Bank First reported $206.4 million in revenue for FY 2024, with net income of $65.6 million, reflecting a disciplined approach to cost management and credit quality. Diluted EPS stood at $6.58, supported by strong net interest margins and efficient operations. Operating cash flow of $67.0 million underscores the bank’s ability to convert earnings into liquidity, while minimal capital expenditures indicate a lean operational structure.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by its stable net interest income and low provision expenses, reflecting sound underwriting practices. With no significant capital expenditures, Bank First demonstrates high capital efficiency, reinvesting profits into growth initiatives or shareholder returns. Its ability to maintain profitability amid interest rate fluctuations highlights resilient core operations.

Balance Sheet And Financial Health

Bank First’s balance sheet remains solid, with $59.2 million in cash and equivalents and $147.4 million in total debt, indicating moderate leverage. The absence of material capital expenditures suggests prudent financial management. The bank’s liquidity position and conservative debt levels support its ability to navigate economic uncertainties while maintaining flexibility for strategic opportunities.

Growth Trends And Dividend Policy

The bank has demonstrated consistent earnings growth, supported by its regional focus and efficient operations. A dividend of $1.55 per share reflects a commitment to returning capital to shareholders, with a payout ratio that balances reinvestment needs and income distribution. Future growth may hinge on organic loan expansion and potential market share gains in its core regions.

Valuation And Market Expectations

Bank First’s valuation reflects its steady earnings trajectory and regional banking niche. Market expectations likely center on its ability to sustain net interest margins and manage credit risks in a potentially volatile rate environment. The bank’s conservative approach may appeal to investors seeking stability in the financial sector.

Strategic Advantages And Outlook

Bank First’s strategic advantages include its deep community ties, efficient operations, and disciplined risk management. The outlook remains positive, assuming stable regional economic conditions. However, competition from larger banks and interest rate sensitivity could pose challenges. The bank’s focus on organic growth and customer retention positions it well for sustained performance.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount