investorscraft@gmail.com

Intrinsic ValueACNB Corporation (ACNB)

Previous Close$44.95
Intrinsic Value
Upside potential
Previous Close
$44.95

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

ACNB Corporation operates as a financial holding company primarily serving the Mid-Atlantic region through its subsidiary, ACNB Bank. The company generates revenue through traditional banking services, including commercial and retail lending, deposit products, and wealth management. Its core markets span Pennsylvania and Maryland, where it maintains a community-focused approach, leveraging local relationships to compete against larger regional banks. ACNB’s market position is characterized by its niche expertise in agricultural and small business lending, which differentiates it from national competitors. The bank’s conservative underwriting and localized decision-making contribute to its stable credit performance. Additionally, its wealth management division provides fee-based income, diversifying revenue streams beyond interest margins. While not a dominant player, ACNB’s regional footprint and tailored services allow it to maintain steady customer retention and moderate market share growth in its operating areas.

Revenue Profitability And Efficiency

ACNB reported $107.5 million in revenue for FY 2024, with net income of $31.8 million, reflecting a net margin of approximately 29.6%. Diluted EPS stood at $3.73, supported by disciplined cost management and stable interest income. Operating cash flow of $39.8 million underscores efficient liquidity generation, while modest capital expenditures ($0.96 million) indicate a lean operational model. The bank’s profitability metrics align with regional peers, though its reliance on net interest income exposes it to rate volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio and deposit base, with ROE and ROA likely in line with community bank benchmarks. Capital efficiency is evident in its low capex requirements and ability to fund growth organically. However, its total debt of $273.9 million suggests moderate leverage, which could constrain flexibility in a higher-rate environment. Shareholder returns are supported by consistent EPS growth and dividends.

Balance Sheet And Financial Health

ACNB’s balance sheet shows $47.3 million in cash and equivalents against $273.9 million in total debt, indicating manageable leverage. The bank’s liquidity position appears adequate, with operating cash flow covering interest obligations. Asset quality trends are stable, though regional economic risks persist. The equity base, supported by retained earnings, provides a cushion against credit shocks, positioning the company as financially sound but not overly aggressive.

Growth Trends And Dividend Policy

Growth has been steady but unspectacular, with revenue and earnings reflecting incremental gains. The dividend payout ratio remains sustainable at 33.8% ($1.26 per share), signaling a commitment to returning capital while retaining earnings for organic expansion. Loan book growth and potential market share gains in niche segments could drive future performance, though macroeconomic headwinds may temper near-term upside.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $3.73 EPS, ACNB’s valuation likely reflects its regional focus and moderate growth profile. Market expectations appear balanced, with no significant premium or discount relative to peers. Investors likely view the stock as a stable, dividend-paying holding rather than a high-growth opportunity, given its community bank positioning and limited geographic diversification.

Strategic Advantages And Outlook

ACNB’s strategic advantages include deep local market knowledge, a loyal customer base, and a conservative risk culture. Its outlook hinges on maintaining net interest margins amid rate fluctuations and executing targeted lending growth. While not immune to sector-wide pressures, the bank’s disciplined approach and regional specialization provide a foundation for resilience. Long-term success will depend on balancing organic expansion with prudent capital allocation.

Sources

10-K filings, company financial statements

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