investorscraft@gmail.com

Intrinsic ValueBOK Financial Corporation (BOKF)

Previous Close$110.92
Intrinsic Value
Upside potential
Previous Close
$110.92

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

BOK Financial Corporation operates as a diversified financial services holding company, primarily serving commercial and retail clients across the Southwestern and Midwestern United States. Its core revenue streams include commercial and consumer banking, wealth management, and mortgage lending, with a strong emphasis on energy, healthcare, and commercial real estate sectors. The company distinguishes itself through regional expertise, relationship-driven banking, and a conservative risk management approach, positioning it as a trusted mid-sized player in competitive markets. BOK Financial leverages its localized knowledge to cater to niche industries, such as energy lending, where it holds a notable market share. Its wealth management division further diversifies revenue by offering tailored investment solutions. While not a national leader, the firm maintains solid regional brand recognition and customer loyalty, supported by a balanced mix of fee-based and interest income.

Revenue Profitability And Efficiency

In FY 2024, BOK Financial reported revenue of $2.64 billion and net income of $523.6 million, reflecting a net margin of approximately 19.9%. Diluted EPS stood at $8.14, demonstrating efficient earnings conversion. Operating cash flow of $1.43 billion underscores strong core profitability, though capital expenditures were negligible, typical for a asset-light financial services model. The absence of significant capex suggests a focus on organic growth and operational leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its diversified revenue mix, with interest income and fee-based services contributing to stable returns. A diluted EPS of $8.14 indicates robust capital efficiency, supported by disciplined cost management. The high operating cash flow relative to net income suggests quality earnings, though further breakdowns of segment performance would clarify drivers of capital allocation effectiveness.

Balance Sheet And Financial Health

BOK Financial maintains a solid liquidity position with $1.43 billion in cash and equivalents against total debt of $3.14 billion, reflecting a prudent balance sheet structure. The debt level appears manageable given its cash flow generation, though the exact maturity profile and covenants would provide deeper insight into financial flexibility. The absence of capex pressures supports liquidity retention.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with dividends playing a key role in shareholder returns. A dividend per share of $2.24 suggests a payout ratio of roughly 27.5% based on FY 2024 EPS, indicating room for reinvestment or future increases. Historical trends would clarify whether this aligns with a progressive dividend policy or cyclical adjustments.

Valuation And Market Expectations

With a market cap derived from 63.7 million shares outstanding, BOK Financial’s valuation metrics would hinge on sector comparisons, particularly for regional banks. The EPS of $8.14 suggests a P/E ratio contingent on market pricing, though further peer analysis is needed to assess relative attractiveness. Investor expectations likely balance its regional focus against macroeconomic sensitivity.

Strategic Advantages And Outlook

BOK Financial’s regional expertise and niche lending focus provide defensive advantages in volatile markets. Its conservative risk posture and diversified revenue streams position it for resilience, though interest rate sensitivity remains a watchpoint. The outlook depends on execution in energy and commercial lending, where cyclicality could impact performance. Strategic investments in digital banking may further enhance competitiveness.

Sources

10-K filing, CIK 0000875357

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