investorscraft@gmail.com

Intrinsic Value of Banner Corporation (BANR)

Previous Close$69.40
Intrinsic Value
Upside potential
Previous Close
$69.40

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

Banner Corporation operates as a bank holding company, primarily serving the Pacific Northwest and select Western U.S. markets through its subsidiary, Banner Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its loan portfolio is diversified across commercial real estate, agriculture, and small business sectors, with a strong emphasis on relationship-based banking. Banner Corporation distinguishes itself through localized decision-making and a community-focused approach, catering to mid-sized businesses and individual clients. The bank maintains a competitive position by leveraging its regional expertise and personalized service, which fosters customer loyalty in a competitive banking landscape. Its market presence is concentrated in economically stable regions, mitigating some risks associated with broader economic volatility while capitalizing on local growth opportunities.

Revenue Profitability And Efficiency

Banner Corporation reported revenue of $602.9 million for FY 2024, with net income of $168.9 million, reflecting a net margin of approximately 28%. Diluted EPS stood at $4.88, demonstrating solid profitability. Operating cash flow was robust at $293.2 million, indicating efficient cash generation from core operations. The absence of capital expenditures suggests a lean operational structure, further supporting margin retention.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income at a healthy rate. With no significant capital expenditures, Banner Corporation efficiently allocates resources toward revenue-generating activities. The high operating cash flow relative to net income suggests strong working capital management and low non-cash adjustments, reinforcing its capital efficiency.

Balance Sheet And Financial Health

Banner Corporation maintains a solid balance sheet, with $501.9 million in cash and equivalents, providing ample liquidity. Total debt of $147.8 million is modest relative to its cash position, indicating manageable leverage. The company’s financial health is further supported by its ability to generate consistent operating cash flow, ensuring stability even in uncertain economic conditions.

Growth Trends And Dividend Policy

Growth appears steady, with the company focusing on organic expansion within its regional markets. Banner Corporation’s dividend policy is shareholder-friendly, with a dividend per share of $1.94, reflecting a commitment to returning capital. The payout ratio remains sustainable, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

The market likely values Banner Corporation based on its stable earnings, regional strength, and efficient capital deployment. With a diluted EPS of $4.88, the company’s valuation metrics would hinge on sector comparables and interest rate sensitivity, given its banking focus. Investors may price in expectations of moderate growth and sustained profitability.

Strategic Advantages And Outlook

Banner Corporation’s strategic advantages lie in its regional expertise, relationship-driven model, and disciplined cost management. The outlook remains positive, supported by its strong balance sheet and consistent cash flow generation. However, macroeconomic factors such as interest rate fluctuations and regional economic conditions could influence future performance.

Sources

Company filings, CIK 0000946673

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