investorscraft@gmail.com

Intrinsic Value of Capital Bancorp, Inc. (CBNK)

Previous Close$35.53
Intrinsic Value
Upside potential
Previous Close
$35.53

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

Capital Bancorp, Inc. operates as a bank holding company primarily serving commercial and retail clients through its subsidiary, Capital Bank. The company generates revenue through interest income from loans, including commercial real estate, small business, and consumer lending, as well as fee-based services such as deposit accounts and wealth management. Capital Bancorp distinguishes itself with a community-focused approach, leveraging localized decision-making to build strong customer relationships in its regional markets. The bank competes in a fragmented industry, emphasizing personalized service and niche lending expertise to differentiate from larger national players. Its market position is bolstered by a prudent risk management framework and a diversified loan portfolio, which mitigates sector-specific risks. While regional banks face pressure from digital disruptors, Capital Bancorp maintains relevance through hybrid banking models that combine digital convenience with in-person advisory services.

Revenue Profitability And Efficiency

In FY 2024, Capital Bancorp reported $183.7 million in revenue and $30.97 million in net income, translating to a diluted EPS of $2.12. Operating cash flow stood at $34.93 million, with capital expenditures of $2.16 million, reflecting disciplined cost management. The bank's efficiency ratio, though not explicitly provided, appears favorable given its net income margin of approximately 16.9%, suggesting effective operational control relative to peers.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with interest income likely driving the majority of its revenue. A diluted EPS of $2.12 indicates robust capital efficiency, supported by $205.27 million in cash and equivalents against modest total debt of $34.06 million. This low leverage ratio enhances financial flexibility and positions the bank to reinvest in growth initiatives or sustain dividends.

Balance Sheet And Financial Health

Capital Bancorp maintains a strong balance sheet, with $205.27 million in cash and equivalents providing ample liquidity. Total debt of $34.06 million is conservative relative to equity, underscoring a low-risk financial structure. The bank's capital adequacy ratios, while not detailed, appear sound given its debt levels and profitability metrics, suggesting resilience in economic downturns.

Growth Trends And Dividend Policy

The bank's growth trajectory is supported by its diversified lending portfolio and regional focus. A dividend of $0.36 per share signals a commitment to shareholder returns, with a payout ratio of approximately 17%, leaving room for reinvestment. Future growth may hinge on expanding digital capabilities and selectively acquiring smaller competitors to enhance market share.

Valuation And Market Expectations

At a diluted EPS of $2.12, the bank trades at a P/E multiple that investors should benchmark against regional bank peers. Market expectations likely factor in steady interest income growth and cost containment, though macroeconomic risks such as rate fluctuations could impact valuation. The stock's appeal may hinge on its ability to sustain profitability in a competitive lending environment.

Strategic Advantages And Outlook

Capital Bancorp's strategic advantages include its community-centric model and conservative balance sheet. The outlook remains stable, with opportunities to capitalize on regional economic growth and cross-selling financial products. Challenges include navigating regulatory pressures and competition from fintech entrants, but the bank's hybrid service model and strong capitalization provide a solid foundation for long-term resilience.

Sources

Company filings (CIK: 0001419536), disclosed financials for FY 2024

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