investorscraft@gmail.com

Intrinsic Value of Cadence Bank (CADE)

Previous Close$35.11
Intrinsic Value
Upside potential
Previous Close
$35.11

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

Cadence Bank operates as a regional financial institution primarily serving commercial and retail clients across the Southern and Southeastern United States. The bank generates revenue through a diversified mix of interest income from loans and securities, fee-based services, and wealth management solutions. Its core offerings include commercial lending, mortgage banking, treasury management, and consumer banking, positioning it as a mid-sized player with a strong regional footprint. The bank competes in a fragmented market, leveraging its local expertise and relationship-driven approach to differentiate from larger national banks. Cadence Bank's strategic focus on middle-market businesses and community banking allows it to maintain stable deposit funding and cross-selling opportunities. Its market position is reinforced by selective acquisitions, such as the merger with BancorpSouth, which expanded its scale and geographic reach. The bank operates in a competitive environment marked by rising interest rates and digital disruption, requiring ongoing investments in technology and customer experience to sustain growth.

Revenue Profitability And Efficiency

Cadence Bank reported $1.72 billion in revenue for FY 2024, with net income of $523.6 million, reflecting a net margin of approximately 30.4%. Diluted EPS stood at $2.77, supported by disciplined cost management and stable net interest income. Operating cash flow was robust at $856.7 million, though capital expenditures of $80.1 million indicate ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with a return on assets likely in line with regional bank peers. Its capital efficiency is supported by a low debt-to-equity ratio, as total debt stood at just $10.7 million against $1.73 billion in cash and equivalents. This conservative leverage profile provides flexibility for organic growth or strategic acquisitions.

Balance Sheet And Financial Health

Cadence Bank maintains a strong balance sheet, with $1.73 billion in cash and equivalents against minimal debt, underscoring its liquidity strength. The bank’s conservative leverage and ample liquidity position it well to navigate economic cycles. Shareholders’ equity appears robust, given the net income retention and modest dividend payout ratio.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth, supported by organic loan expansion and strategic mergers. Its dividend policy is sustainable, with a $1.05 annual payout per share, representing a moderate payout ratio given its earnings. Future growth may hinge on regional economic conditions and the bank’s ability to integrate past acquisitions effectively.

Valuation And Market Expectations

The bank’s valuation metrics likely reflect its regional banking profile, with a P/E ratio influenced by interest rate expectations and loan growth prospects. Market expectations appear balanced, considering its profitability and conservative balance sheet, though competition and macroeconomic factors could weigh on premium potential.

Strategic Advantages And Outlook

Cadence Bank’s strategic advantages include its regional focus, diversified revenue streams, and strong liquidity position. The outlook remains stable, contingent on execution in a competitive banking landscape. Risks include interest rate volatility and credit quality, but the bank’s conservative approach mitigates downside exposure.

Sources

Company filings, 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