investorscraft@gmail.com

Intrinsic ValueAuburn National Bancorporation, Inc. (AUBN)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Auburn National Bancorporation operates as the holding company for AuburnBank, a community-focused financial institution serving individuals and businesses primarily in Alabama. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its localized approach allows it to build strong customer relationships, differentiating it from larger regional and national banks. AuburnBank maintains a conservative lending strategy, emphasizing credit quality and community reinvestment, which supports stable earnings. The bank operates in a competitive regional market but benefits from its entrenched presence and reputation for personalized service. While its scale limits national reach, its niche focus on small businesses and retail customers provides resilience against broader economic volatility. Auburn National Bancorporation’s market position is reinforced by its commitment to local decision-making and long-term customer retention.

Revenue Profitability And Efficiency

In FY 2024, Auburn National Bancorporation reported revenue of $30.6 million, with net income of $6.4 million, reflecting a net margin of approximately 21%. Diluted EPS stood at $1.83, demonstrating consistent profitability. Operating cash flow was robust at $10.8 million, though capital expenditures of $2.1 million indicate moderate reinvestment. The bank’s efficiency is supported by its low-cost deposit base and disciplined expense management.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its net interest margin and fee-based income, with no reported debt enhancing capital efficiency. Its asset-light model and zero leverage position provide flexibility, though growth may be constrained by its reliance on organic expansion. Return on equity and assets remain stable, reflecting prudent risk management and a focus on sustainable profitability.

Balance Sheet And Financial Health

Auburn National Bancorporation maintains a strong balance sheet, with $56.2 million in cash and equivalents and no outstanding debt. This conservative financial structure ensures liquidity and reduces vulnerability to interest rate fluctuations. The absence of leverage underscores its low-risk profile, though it may limit earnings upside in favorable rate environments. Asset quality remains sound, with no significant credit risk indicators.

Growth Trends And Dividend Policy

Growth trends are modest, reflecting the bank’s focus on steady regional expansion rather than aggressive scaling. The dividend payout ratio appears sustainable, with $1.08 per share distributed annually, offering a yield attractive to income-focused investors. Retention of earnings supports capital adequacy, but limited reinvestment may slow long-term growth compared to peers pursuing acquisitions or technological upgrades.

Valuation And Market Expectations

The bank’s valuation likely reflects its stable but slow-growth profile, trading at a premium for its dividend reliability rather than earnings expansion. Market expectations are tempered by its niche focus, with investors prioritizing downside protection over high returns. Comparable community bank multiples suggest a fair pricing, though macroeconomic headwinds could pressure net interest margins.

Strategic Advantages And Outlook

Auburn National Bancorporation’s key advantages include its deep local ties, conservative risk management, and strong deposit franchise. The outlook remains stable, with earnings resilience offset by limited scalability. Rising rates could benefit net interest income, but competition and regulatory costs pose challenges. Strategic focus on digital adoption and customer retention will be critical to maintaining relevance in a evolving banking landscape.

Sources

10-K filing, 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