investorscraft@gmail.com

Intrinsic Value of Byline Bancorp, Inc. (BY)

Previous Close$28.38
Intrinsic Value
Upside potential
Previous Close
$28.38

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

Byline Bancorp, Inc. operates as a bank holding company primarily serving small and mid-sized businesses, commercial real estate investors, and consumers in the Chicago metropolitan area. The company generates revenue through interest income from loans and leases, service charges, and fee-based financial products. Its core offerings include commercial and industrial lending, commercial real estate financing, and treasury management services, positioning it as a regional player with a niche focus on relationship-driven banking. Byline differentiates itself through localized decision-making and tailored financial solutions, leveraging its deep understanding of the Chicago market. The bank maintains a competitive edge by emphasizing personalized service and operational agility, allowing it to respond swiftly to client needs in a dynamic economic environment. Its market position is reinforced by a diversified loan portfolio and a stable deposit base, which mitigates sector-specific risks while supporting steady interest income.

Revenue Profitability And Efficiency

Byline Bancorp reported $403.5 million in revenue for FY 2024, with net income of $120.8 million, reflecting a healthy net margin of approximately 30%. Diluted EPS stood at $2.75, demonstrating efficient earnings conversion. Operating cash flow of $175.2 million underscores strong liquidity generation, while negligible capital expenditures indicate a capital-light business model focused on organic growth and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio yield and disciplined cost management. With no significant capital expenditures, Byline allocates most of its operating cash flow toward reinforcing its balance sheet and shareholder returns. The absence of heavy reinvestment needs suggests a mature, stable business model with high capital efficiency, as evidenced by its robust net income relative to revenue.

Balance Sheet And Financial Health

Byline maintains a solid financial position, with $563.1 million in cash and equivalents against $742.5 million in total debt, indicating manageable leverage. The liquidity buffer supports its lending operations and potential growth initiatives. The balance sheet reflects a conservative approach, with ample liquidity to navigate economic fluctuations while maintaining compliance with regulatory capital requirements.

Growth Trends And Dividend Policy

Growth appears steady, supported by regional economic activity and a focus on commercial lending. The company’s dividend policy, with a $0.36 per share payout, suggests a commitment to returning capital to shareholders while retaining earnings for reinvestment. This balanced approach aligns with its stable profitability and moderate growth trajectory in a competitive banking landscape.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $2.75 EPS, Byline’s valuation likely reflects market expectations of sustained regional banking performance. Investors may price in its niche focus and operational efficiency, though broader sector sentiment toward mid-sized banks could influence volatility. The lack of aggressive growth targets may limit premium valuation but supports stability.

Strategic Advantages And Outlook

Byline’s strategic advantages lie in its localized expertise and relationship-based banking model, which fosters client retention and cross-selling opportunities. The outlook remains stable, contingent on Chicago’s economic health and interest rate trends. While competition from larger banks persists, its agility and specialized services position it well for steady, if unspectacular, growth in the near to medium term.

Sources

Company filings (10-K), investor presentations

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