Previous Close | $35.53 |
Intrinsic Value | $441.98 |
Upside potential | +1,144% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (CIK: 0001419536), disclosed financials for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |