investorscraft@gmail.com

Intrinsic ValueAssociated Banc-Corp (ASBA)

Previous Close$24.96
Intrinsic Value
Upside potential
Previous Close
$24.96

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

Associated Banc-Corp operates as a regional bank holding company, primarily serving customers in the Midwest through its subsidiary, Associated Bank. The company generates revenue through a diversified mix of commercial banking, consumer banking, and wealth management services. Its core offerings include lending, deposit accounts, treasury management, and investment advisory services, catering to individuals, businesses, and institutional clients. The bank maintains a strong regional presence, particularly in Wisconsin, Illinois, and Minnesota, where it competes with both national and community banks. Associated Banc-Corp differentiates itself through personalized customer service and a focus on middle-market commercial clients, leveraging its deep local market knowledge. The company’s revenue model is heavily reliant on net interest income, supplemented by fee-based services, positioning it within the broader financial services sector as a mid-sized player with stable, relationship-driven earnings. Its market position is reinforced by a conservative risk management approach and a commitment to community engagement, which enhances customer loyalty and brand recognition in its core markets.

Revenue Profitability And Efficiency

Associated Banc-Corp reported revenue of $1.03 billion for FY 2024, with net income of $123.1 million, reflecting a net margin of approximately 12%. Diluted EPS stood at $0.72, indicating modest profitability. Operating cash flow was robust at $580.2 million, though capital expenditures of $44.9 million suggest disciplined reinvestment. The bank’s efficiency metrics are in line with regional peers, balancing cost control with growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its net interest margin and fee income, supported by a stable deposit base. Capital efficiency appears adequate, with operating cash flow significantly exceeding net income, highlighting strong cash generation. However, the modest EPS suggests room for improvement in leveraging its capital structure to enhance shareholder returns.

Balance Sheet And Financial Health

Associated Banc-Corp maintains a solid balance sheet, with $997.6 million in cash and equivalents against total debt of $3.16 billion. The debt level is manageable given its cash flow and regional banking profile. The bank’s liquidity position appears sufficient to meet obligations, though investors should monitor interest rate risks given its reliance on net interest income.

Growth Trends And Dividend Policy

Growth trends are steady but unspectacular, reflecting the challenges of a competitive regional banking environment. The company pays a dividend of $0.99 per share, yielding approximately 4-5%, which aligns with its conservative financial strategy. Dividend sustainability is supported by consistent cash flow, though future increases may depend on earnings growth.

Valuation And Market Expectations

The bank’s valuation metrics are likely in line with regional bank averages, trading at a moderate P/E ratio given its EPS of $0.72. Market expectations appear balanced, with no significant premium or discount, reflecting its stable but slow-growth profile. Investors likely view it as a income-oriented holding rather than a high-growth opportunity.

Strategic Advantages And Outlook

Associated Banc-Corp’s strategic advantages include its regional focus, strong customer relationships, and conservative risk management. The outlook is stable, with potential growth tied to regional economic conditions and interest rate trends. Challenges include competition from larger banks and fintech disruptors, but its niche positioning provides resilience.

Sources

10-K filing, company 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