investorscraft@gmail.com

Intrinsic ValueBank7 Corp. (BSVN)

Previous Close$48.14
Intrinsic Value
Upside potential
Previous Close
$48.14

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

Bank7 Corp. operates as a community-focused financial institution, primarily serving commercial and retail clients through a range of banking products and services. The company generates revenue through interest income from loans and investments, supplemented by fee-based services such as deposit accounts, treasury management, and wealth advisory. Positioned in the competitive regional banking sector, Bank7 differentiates itself through personalized customer relationships, localized decision-making, and a conservative risk management approach. Its market presence is concentrated in specific geographic regions, where it leverages deep community ties to maintain stable deposit funding and loan demand. The bank’s niche focus on commercial lending, particularly in sectors like small business and real estate, provides a steady revenue stream while mitigating exposure to volatile consumer credit markets. Despite its smaller scale, Bank7’s disciplined underwriting and efficient operations allow it to compete effectively against larger peers.

Revenue Profitability And Efficiency

Bank7 reported revenue of $131.5 million for FY 2024, with net income of $45.7 million, reflecting a robust net margin of approximately 34.7%. Diluted EPS stood at $4.84, demonstrating strong earnings power. Operating cash flow of $55.0 million underscores efficient liquidity management, while negligible capital expenditures indicate a lean operational model. The absence of debt further highlights prudent financial stewardship.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a high-yielding loan portfolio and low-cost deposit base, translating into healthy net interest margins. With no debt and $240.9 million in cash and equivalents, Bank7 maintains exceptional capital efficiency. Its ability to generate consistent earnings without leverage suggests sustainable profitability, supported by disciplined credit underwriting and operational cost control.

Balance Sheet And Financial Health

Bank7’s balance sheet is notably strong, with $240.9 million in cash and equivalents and zero debt, reflecting a conservative financial strategy. The lack of leverage enhances resilience against economic downturns, while ample liquidity positions the bank to capitalize on growth opportunities. Shareholders’ equity remains solid, underpinned by retained earnings and a stable asset quality profile.

Growth Trends And Dividend Policy

While specific growth metrics are undisclosed, the bank’s focus on commercial lending and regional expansion suggests steady, organic growth. A dividend of $0.87 per share indicates a commitment to returning capital to shareholders, though the payout ratio remains moderate, allowing for reinvestment. Future growth may hinge on geographic expansion or niche lending opportunities.

Valuation And Market Expectations

Bank7’s valuation likely reflects its profitability and low-risk profile, with investors valuing its strong margins and debt-free stance. Market expectations may center on sustained earnings stability rather than aggressive growth, given its community banking model. The stock’s performance could hinge on interest rate trends and regional economic conditions.

Strategic Advantages And Outlook

Bank7’s key advantages include its localized customer relationships, conservative risk management, and efficient operations. The outlook remains positive, assuming stable interest rates and regional economic health. Challenges may arise from competitive pressures or macroeconomic volatility, but the bank’s strong balance sheet positions it well to navigate uncertainties while maintaining profitability.

Sources

Company filings, CIK 0001746129

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