investorscraft@gmail.com

Intrinsic ValueAxos Financial, Inc. (AX)

Previous Close$91.51
Intrinsic Value
Upside potential
Previous Close
$91.51

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

Axos Financial, Inc. operates as a diversified financial services company, primarily focusing on digital banking and lending solutions. The company generates revenue through interest income from loans and securities, fee-based services, and deposit operations. Its core offerings include consumer and commercial banking, mortgage lending, and securities-backed lending, positioning it as a niche player in the digital-first financial sector. Axos distinguishes itself through a branchless model, leveraging technology to reduce overhead costs and enhance customer accessibility. The company competes in a highly regulated and competitive landscape, targeting tech-savvy customers and small-to-midsize businesses. Its market position is bolstered by efficient operations and a scalable digital infrastructure, though it faces challenges from larger traditional banks and fintech disruptors. Axos’ ability to maintain low-cost deposits and high-yield lending portfolios underscores its strategic focus on profitability and sustainable growth.

Revenue Profitability And Efficiency

Axos Financial reported revenue of $1.06 billion for FY 2024, with net income of $450 million, reflecting a robust net margin of approximately 42.5%. Diluted EPS stood at $7.66, demonstrating strong earnings power. Operating cash flow was $305.5 million, while capital expenditures totaled $36 million, indicating disciplined capital allocation. The company’s efficiency metrics suggest a lean operational structure, supported by its digital-centric model.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income relative to revenue, driven by efficient interest income generation and cost management. With $1.98 billion in cash and equivalents and $415.7 million in total debt, Axos maintains a solid liquidity position. The absence of dividends suggests reinvestment in growth initiatives, aligning with its capital-light strategy and focus on scalable digital expansion.

Balance Sheet And Financial Health

Axos Financial’s balance sheet is characterized by strong liquidity, with cash and equivalents exceeding total debt by a significant margin. Total debt of $415.7 million is manageable relative to its asset base, reflecting conservative leverage. The company’s financial health is further supported by its profitable operations and ability to generate consistent operating cash flow, providing flexibility for future investments or debt reduction.

Growth Trends And Dividend Policy

Axos has demonstrated consistent revenue and earnings growth, leveraging its digital banking model to capture market share. The company does not currently pay dividends, opting instead to reinvest profits into technology and expansion. This strategy aligns with its focus on long-term value creation, though future dividend initiation could signal maturation or shifting capital priorities.

Valuation And Market Expectations

With a market capitalization derived from its share price and 57.5 million shares outstanding, Axos trades at a premium relative to traditional banks, reflecting its growth potential and digital efficiency. Investors likely price in continued margin strength and scalability, though competition and interest rate volatility remain key risks. The absence of dividends may limit appeal to income-focused investors.

Strategic Advantages And Outlook

Axos’ strategic advantages include its low-cost digital infrastructure, niche market focus, and efficient capital deployment. The outlook remains positive, supported by secular trends toward digital banking, though regulatory and competitive pressures persist. The company’s ability to sustain high profitability while scaling operations will be critical to maintaining its valuation premium and market position.

Sources

10-K filing, CIK 0001299709

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