investorscraft@gmail.com

Intrinsic Value of Pacific Premier Bancorp, Inc. (PPBI)

Previous Close$22.36
Intrinsic Value
Upside potential
Previous Close
$22.36

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

Pacific Premier Bancorp, Inc. operates as a regional bank holding company, providing a comprehensive suite of financial services primarily to businesses, professionals, and individuals across the Western United States. The company generates revenue through interest income from loans and securities, fee-based services, and wealth management solutions. Its core offerings include commercial and consumer banking, treasury management, and specialized lending for industries such as real estate and healthcare. Pacific Premier distinguishes itself through a relationship-driven approach, targeting middle-market businesses and high-net-worth individuals with tailored financial solutions. The bank maintains a strong regional presence, leveraging its expertise in niche markets to compete against larger national players. Its conservative underwriting and diversified loan portfolio mitigate sector-specific risks while supporting steady growth. The company’s market positioning is reinforced by its focus on operational efficiency and digital banking enhancements, ensuring competitiveness in an evolving financial landscape.

Revenue Profitability And Efficiency

For FY 2024, Pacific Premier reported revenue of $822.6 million and net income of $158.8 million, translating to a diluted EPS of $1.65. The company demonstrated solid profitability with an operating cash flow of $226.5 million, reflecting efficient core operations. Notably, capital expenditures were minimal, indicating a lean cost structure and disciplined capital allocation.

Earnings Power And Capital Efficiency

Pacific Premier’s earnings power is supported by a diversified revenue mix, with interest income and fee-based services driving consistent performance. The absence of significant capital expenditures underscores efficient asset utilization, allowing the company to reinvest in growth initiatives while maintaining strong returns on equity and assets. This disciplined approach enhances long-term shareholder value.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with $610.6 million in cash and equivalents and total debt of $272.4 million. This conservative leverage ratio reflects prudent financial management and ample liquidity to navigate economic cycles. The strong capital position supports both organic growth and potential strategic acquisitions.

Growth Trends And Dividend Policy

Pacific Premier has demonstrated steady growth, supported by its niche market focus and disciplined expansion. The company’s dividend policy, with a payout of $1.32 per share, underscores its commitment to returning capital to shareholders while retaining earnings for reinvestment. This balanced approach aligns with its long-term growth strategy.

Valuation And Market Expectations

The market values Pacific Premier based on its consistent earnings, regional strength, and conservative risk profile. Current metrics reflect investor confidence in its ability to sustain profitability and navigate regulatory and economic challenges. The company’s valuation is likely influenced by its stable dividend yield and growth potential in key markets.

Strategic Advantages And Outlook

Pacific Premier’s strategic advantages include its regional expertise, diversified loan portfolio, and relationship-centric model. The outlook remains positive, with opportunities for organic growth and market share gains. However, macroeconomic factors such as interest rate fluctuations and regulatory changes could impact performance. The company’s disciplined approach positions it well to capitalize on opportunities while mitigating risks.

Sources

Company filings, 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