investorscraft@gmail.com

Intrinsic Value of Bogota Financial Corp. (BSBK)

Previous Close$7.94
Intrinsic Value
Upside potential
Previous Close
$7.94

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

Bogota Financial Corp. operates as a community-focused banking institution, primarily serving customers in the New Jersey metropolitan area. The company generates revenue through traditional banking activities, including commercial and retail lending, mortgage origination, and deposit services. Its market position is anchored in localized customer relationships, offering personalized financial solutions to small businesses and individual clients. While it competes with larger regional and national banks, Bogota Financial differentiates itself through community engagement and tailored service offerings. The bank’s revenue model relies heavily on net interest income, supplemented by fee-based services. Its conservative lending approach aligns with its community banking ethos, though this may limit growth in more competitive segments. The broader banking sector faces challenges from digital disruption and rising interest rates, but Bogota Financial’s niche focus provides stability in its core markets.

Revenue Profitability And Efficiency

In FY 2024, Bogota Financial reported revenue of $11.9 million but recorded a net loss of $2.17 million, reflecting operational challenges. The diluted EPS of -$0.17 underscores profitability pressures, likely tied to elevated operating costs or credit risks. Negative operating cash flow of $2.56 million further highlights inefficiencies, though the absence of capital expenditures suggests no significant reinvestment activity during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings power indicates strained profitability, with diluted EPS and net income both in deficit. Capital efficiency appears suboptimal, as evidenced by negative cash flow from operations. Without capital expenditures, the focus may be on stabilizing core operations rather than expansion, but the lack of positive earnings raises concerns about sustainable returns on equity.

Balance Sheet And Financial Health

Bogota Financial maintains a solid liquidity position with $52.2 million in cash and equivalents, but its total debt of $182.9 million suggests a leveraged balance sheet. The high debt-to-cash ratio could constrain financial flexibility, particularly if profitability does not improve. Shareholders’ equity may be under pressure given the net loss and lack of dividend distributions.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments and negative earnings signaling limited near-term upside. The absence of a dividend policy aligns with the company’s focus on preserving capital amid operational headwinds. Future growth may depend on improving net interest margins or cost containment, but current metrics do not indicate a clear upward trajectory.

Valuation And Market Expectations

Given the negative EPS and net loss, traditional valuation metrics like P/E are inapplicable. Market expectations likely reflect skepticism about near-term turnaround potential, with investors focusing on balance sheet stability and potential strategic shifts. The stock’s performance may hinge on macroeconomic conditions affecting community banks and management’s ability to restore profitability.

Strategic Advantages And Outlook

Bogota Financial’s primary advantage lies in its community-centric model, which fosters customer loyalty in a competitive market. However, the outlook remains cautious due to profitability challenges and high leverage. Success will depend on optimizing operational efficiency, managing credit quality, and potentially exploring niche lending opportunities to revive earnings. Macro factors like interest rate trends will also play a critical role in shaping performance.

Sources

Company filings (CIK: 0001787414), financial statements for FY 2024

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