investorscraft@gmail.com

Intrinsic ValueBroadway Financial Corporation (BYFC)

Previous Close$7.44
Intrinsic Value
Upside potential
Previous Close
$7.44

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

Broadway Financial Corporation operates as a savings and loan holding company, primarily serving urban communities through its subsidiary, City First Bank. The company specializes in residential and commercial real estate lending, with a focus on multifamily properties and community development projects. Its revenue model is driven by interest income from loans and investments, supplemented by fee-based services. Broadway Financial targets underserved markets, positioning itself as a key lender in economically diverse urban areas. The company differentiates itself through localized expertise and a mission-driven approach to banking, fostering long-term customer relationships. Its market position is reinforced by regulatory advantages as a Community Development Financial Institution (CDFI), enabling access to capital for affordable housing and small business initiatives. While competition from regional and national banks is intense, Broadway Financial’s niche focus provides stability in its core markets.

Revenue Profitability And Efficiency

For FY 2024, Broadway Financial reported revenue of $32.7 million, with net income of $1.9 million, reflecting a diluted EPS of $0.21. Operating cash flow stood at $1.4 million, while capital expenditures were minimal at -$138,000. The company’s profitability metrics indicate modest but stable earnings, supported by interest income from its loan portfolio. Efficiency ratios suggest room for improvement in cost management relative to peers.

Earnings Power And Capital Efficiency

The company’s earnings power is primarily derived from its loan portfolio, with net interest margin performance dependent on prevailing interest rates. Capital efficiency appears adequate, given its focus on low-risk, community-oriented lending. However, the relatively small scale of operations may limit absolute returns compared to larger financial institutions. Shareholder equity growth is supported by retained earnings and prudent capital allocation.

Balance Sheet And Financial Health

Broadway Financial’s balance sheet shows $61.4 million in cash and equivalents against total debt of $195.5 million, indicating a leveraged but manageable position. The loan-to-deposit ratio and asset quality metrics are critical for assessing financial health, though specific data on non-performing loans is unavailable. The company’s CDFI status may provide additional liquidity support through grants or low-cost funding.

Growth Trends And Dividend Policy

Growth trends are likely tied to regional economic conditions and the demand for affordable housing financing. The company paid a dividend of $0.17 per share, signaling a commitment to returning capital to shareholders. Future dividend sustainability will depend on earnings stability and regulatory capital requirements. Expansion opportunities may arise from strategic partnerships or acquisitions in underserved markets.

Valuation And Market Expectations

With a modest market capitalization and niche focus, Broadway Financial’s valuation is influenced by its community banking model and interest rate environment. Investors may weigh its mission-driven approach against potential limitations in scalability. Market expectations likely center on steady, rather than explosive, growth given its specialized lending focus.

Strategic Advantages And Outlook

Broadway Financial’s strategic advantages include its CDFI designation, deep community ties, and expertise in urban lending. The outlook hinges on maintaining asset quality while navigating interest rate volatility. Opportunities in affordable housing and small business lending could drive incremental growth, though macroeconomic headwinds remain a risk. The company’s long-term success will depend on balancing social impact with financial performance.

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