investorscraft@gmail.com

Intrinsic ValueSierra Bancorp (BSRR)

Previous Close$30.00
Intrinsic Value
Upside potential
Previous Close
$30.00

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

Sierra Bancorp operates as the holding company for Bank of the Sierra, a regional bank serving California's Central Valley and Central Coast regions. The company generates revenue primarily through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its loan portfolio is diversified across real estate, agriculture, and small business sectors, catering to local communities with a focus on relationship-based banking. Sierra Bancorp distinguishes itself through personalized service and a strong regional presence, positioning it as a trusted financial partner in its markets. The bank's conservative underwriting and community-centric approach have helped it maintain stable asset quality, even in competitive and cyclical economic environments. While not a dominant player nationally, its niche focus on agricultural and small business lending provides resilience against broader industry disruptions.

Revenue Profitability And Efficiency

In FY 2024, Sierra Bancorp reported revenue of $138.8 million, with net income of $40.6 million, reflecting a net margin of approximately 29.2%. Diluted EPS stood at $2.82, demonstrating solid profitability. Operating cash flow was robust at $57.2 million, supported by steady interest income and disciplined expense management. Capital expenditures were minimal at $1.4 million, indicating a lean operational structure typical of regional banks.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its net interest margin and fee-based services, with efficient capital deployment. Its diluted EPS of $2.82 suggests effective use of equity, though the absence of detailed ROE or ROA data limits deeper analysis. The modest capital expenditures imply a focus on organic growth rather than heavy reinvestment, aligning with its community banking model.

Balance Sheet And Financial Health

Sierra Bancorp’s balance sheet shows total debt of $165.2 million, though cash and equivalents were not disclosed, limiting liquidity assessment. The absence of cash data makes it difficult to evaluate short-term flexibility, but the debt level appears manageable relative to its net income. Shareholders’ equity and asset quality metrics would provide further clarity on financial stability.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy, distributing $0.95 per share annually. Growth appears steady rather than aggressive, with revenue and net income figures suggesting incremental progress. Its regional focus may limit expansion opportunities but provides stability in its core markets. Future growth will likely depend on loan portfolio performance and interest rate trends.

Valuation And Market Expectations

With a diluted EPS of $2.82 and a dividend yield derived from its $0.95 payout, Sierra Bancorp trades at a valuation reflective of a stable regional bank. Market expectations likely center on sustained profitability and modest growth, given its niche positioning. Comparable regional bank multiples would offer deeper context for relative valuation.

Strategic Advantages And Outlook

Sierra Bancorp’s strengths lie in its localized expertise, particularly in agricultural lending, and a conservative risk profile. The outlook remains stable, though dependent on regional economic conditions and interest rate movements. Its ability to maintain asset quality and customer relationships will be critical in navigating potential macroeconomic headwinds.

Sources

Company filings, CIK 0001130144

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