investorscraft@gmail.com

Intrinsic Value of Franklin Financial Services Corporation (FRAF)

Previous Close$37.06
Intrinsic Value
Upside potential
Previous Close
$37.06

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

Franklin Financial Services Corporation operates as a community-focused financial holding company, primarily through its subsidiary, Farmers and Merchants Trust Company of Chambersburg. The company provides a comprehensive suite of banking services, including commercial and retail banking, mortgage lending, and wealth management, primarily serving individuals and small to mid-sized businesses in Pennsylvania. Its revenue model is anchored in net interest income from loans and deposits, supplemented by fee-based services such as trust and investment management. Franklin Financial distinguishes itself through localized decision-making and personalized customer relationships, positioning it as a trusted financial partner in its regional markets. The company competes with larger regional and national banks by emphasizing community engagement and tailored financial solutions. Its conservative lending practices and deep regional roots contribute to stable performance, though its growth is somewhat constrained by its geographic concentration.

Revenue Profitability And Efficiency

For FY 2024, Franklin Financial reported revenue of $69.9 million and net income of $11.1 million, translating to a diluted EPS of $2.51. The company generated $21.8 million in operating cash flow, reflecting efficient core operations. Capital expenditures totaled $2.6 million, indicating moderate reinvestment in infrastructure and technology. These metrics suggest steady profitability, though margin pressures from competitive banking markets may persist.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its net interest margin and disciplined cost management. With $205.1 million in cash and equivalents against $224.0 million in total debt, Franklin Financial maintains a balanced capital structure. Its ability to sustain profitability amid interest rate fluctuations highlights its operational resilience, though its regional focus limits diversification benefits.

Balance Sheet And Financial Health

Franklin Financial’s balance sheet reflects solid liquidity, with cash and equivalents covering a significant portion of its $224.0 million total debt. The company’s conservative leverage and strong deposit base support its financial stability. However, its reliance on regional economic conditions introduces concentration risks, particularly in loan portfolios tied to local businesses and real estate.

Growth Trends And Dividend Policy

Growth has been modest, aligned with the company’s community banking focus. Franklin Financial paid a dividend of $1.29 per share, signaling a commitment to shareholder returns. While dividend sustainability appears strong given its earnings, future growth may depend on expanding its footprint or diversifying revenue streams beyond traditional banking services.

Valuation And Market Expectations

The company’s valuation likely reflects its regional banking profile, with investors pricing in stable but limited growth prospects. Market expectations are tempered by its niche focus, though its consistent profitability and dividend yield may appeal to income-oriented investors.

Strategic Advantages And Outlook

Franklin Financial’s strategic advantages include its deep community ties and conservative risk management. The outlook remains stable, with potential growth from digital banking adoption or strategic acquisitions. However, macroeconomic headwinds, such as interest rate volatility, could challenge net interest margins in the near term.

Sources

Company filings, CIK 0000723646

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