investorscraft@gmail.com

Intrinsic Value of CNB Financial Corporation (CCNE)

Previous Close$24.28
Intrinsic Value
Upside potential
Previous Close
$24.28

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

CNB Financial Corporation operates as a bank holding company primarily serving regional markets through its subsidiary, CNB Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core markets span Pennsylvania, Ohio, and New York, where it maintains a competitive position as a community-focused financial institution. CNB differentiates itself through personalized customer service and localized decision-making, catering to small businesses, agricultural clients, and retail customers. The bank’s diversified loan portfolio mitigates sector-specific risks while supporting steady interest income. CNB’s market position is reinforced by its long-standing relationships and regional brand recognition, though it faces competition from larger national banks and fintech disruptors. Its conservative underwriting and focus on relationship banking contribute to stable asset quality and customer retention.

Revenue Profitability And Efficiency

CNB Financial reported $222.0 million in revenue for FY 2024, with net income of $54.6 million, reflecting a net margin of approximately 24.6%. Diluted EPS stood at $2.83, demonstrating consistent profitability. Operating cash flow of $71.5 million underscores efficient core operations, while capital expenditures of $16.3 million indicate moderate reinvestment in infrastructure and technology. The company’s efficiency ratio remains competitive within the regional banking sector.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by net interest income, supported by a stable loan portfolio and disciplined cost management. Return on assets and equity metrics align with regional bank peers, reflecting prudent capital allocation. CNB’s ability to generate operating cash flow in excess of net income highlights strong earnings quality and working capital management.

Balance Sheet And Financial Health

CNB maintains a solid balance sheet, with $443.0 million in cash and equivalents against $145.5 million in total debt, indicating robust liquidity. The low leverage ratio suggests conservative financial management. The bank’s loan-to-deposit ratio remains within prudent limits, ensuring flexibility in liquidity management and regulatory compliance.

Growth Trends And Dividend Policy

CNB has demonstrated steady growth in net interest income, supported by organic loan expansion. The company pays a dividend of $0.92 per share, yielding approximately 3.2% based on current share prices, reflecting a commitment to shareholder returns. Dividend coverage remains strong, with a payout ratio of around 32.5%, allowing room for reinvestment and future increases.

Valuation And Market Expectations

The stock trades at a P/E ratio of approximately 9.5x based on FY 2024 earnings, in line with regional bank valuations. Market expectations appear balanced, pricing in moderate growth and stable net interest margins. Investor sentiment reflects confidence in CNB’s conservative risk profile and regional market positioning.

Strategic Advantages And Outlook

CNB’s strategic advantages include deep regional expertise, relationship-driven banking, and a conservative credit culture. Near-term challenges include margin pressure from rising deposit costs and competition for loans. However, the bank’s focus on niche markets and operational efficiency positions it for sustainable performance. Management’s disciplined approach to growth and risk management supports a stable outlook.

Sources

Company 10-K, Investor Relations

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