investorscraft@gmail.com

Intrinsic ValueBayFirst Financial Corp. (BAFN)

Previous Close$8.45
Intrinsic Value
Upside potential
Previous Close
$8.45

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

BayFirst Financial Corp. operates as a bank holding company primarily serving small and medium-sized businesses, professionals, and retail customers in Florida. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its core offerings include commercial real estate loans, small business loans, and residential mortgages, supported by a community-focused approach that emphasizes personalized service and local market expertise. BayFirst Financial differentiates itself through niche lending programs tailored to underserved segments, such as SBA loans, which bolster its competitive positioning in a fragmented regional banking sector. The company’s market position is reinforced by its ability to leverage deep regional knowledge and agile decision-making, allowing it to capitalize on growth opportunities in Florida’s dynamic economy. While it faces competition from larger national banks and regional peers, its targeted lending strategies and customer-centric model provide a defensible niche.

Revenue Profitability And Efficiency

In FY 2024, BayFirst Financial reported revenue of $83.8 million and net income of $12.6 million, reflecting a diluted EPS of $2.62. The company’s operating cash flow of $390.5 million underscores strong liquidity generation, though capital expenditures were minimal at -$1.7 million. These metrics suggest disciplined cost management and efficient capital deployment, with profitability supported by its diversified loan portfolio and stable deposit base.

Earnings Power And Capital Efficiency

BayFirst Financial’s earnings power is driven by its ability to maintain healthy net interest margins and fee income from banking services. The company’s capital efficiency is evident in its prudent balance sheet management, with a focus on high-yield lending segments like SBA loans. Its diluted EPS of $2.62 indicates solid returns on equity, though further analysis of risk-adjusted returns would provide deeper insight into its capital allocation effectiveness.

Balance Sheet And Financial Health

The company’s balance sheet remains robust, with $77.8 million in cash and equivalents and total debt of $22.4 million, reflecting a conservative leverage profile. Its strong liquidity position and manageable debt levels suggest financial stability, though the concentration in Florida’s economy introduces regional risks. Shareholders’ equity appears well-supported, given the company’s profitable operations and disciplined growth strategy.

Growth Trends And Dividend Policy

BayFirst Financial has demonstrated steady growth, supported by its niche lending programs and regional expansion. The company’s dividend policy, with a payout of $0.69 per share, reflects a commitment to returning capital to shareholders while retaining earnings for reinvestment. Future growth may hinge on its ability to scale its SBA lending platform and penetrate adjacent markets without compromising credit quality.

Valuation And Market Expectations

The company’s valuation metrics are likely influenced by its regional focus and earnings consistency. Market expectations appear balanced, considering its profitability and growth prospects in Florida’s banking sector. However, investor sentiment may be tempered by broader economic uncertainties and competitive pressures in community banking.

Strategic Advantages And Outlook

BayFirst Financial’s strategic advantages include its specialized lending expertise, strong local relationships, and efficient operations. The outlook remains positive, assuming continued execution of its growth initiatives and stable economic conditions. Risks include exposure to Florida’s cyclical real estate market and regulatory changes affecting community banks. Long-term success will depend on maintaining underwriting discipline and diversifying revenue streams.

Sources

Company filings (10-K), 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