investorscraft@gmail.com

Intrinsic ValueCarver Bancorp, Inc. (CARV)

Previous Close$2.40
Intrinsic Value
Upside potential
Previous Close
$2.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carver Bancorp, Inc. operates as the holding company for Carver Federal Savings Bank, a federally chartered savings institution primarily serving minority and underserved communities in New York City. The company focuses on residential and commercial real estate lending, small business loans, and deposit services, positioning itself as a community-oriented financial institution. Its market niche is bolstered by its mission-driven approach, targeting demographic segments often overlooked by larger banks. Despite its specialized focus, Carver Bancorp faces intense competition from both regional and national banks, as well as fintech disruptors, which challenges its ability to scale and maintain profitability. The bank’s localized presence provides a competitive edge in customer relationships but limits geographic diversification. Its revenue model relies heavily on net interest income, with additional contributions from fees and service charges, though these streams remain vulnerable to economic cycles and regulatory changes.

Revenue Profitability And Efficiency

In FY 2024, Carver Bancorp reported revenue of $29.2 million but recorded a net loss of $2.98 million, reflecting operational challenges. The diluted EPS of -$0.61 underscores profitability pressures, likely driven by elevated operating costs or credit losses. Negative operating cash flow of $6.57 million further highlights liquidity strain, though capital expenditures were minimal at $360,000, suggesting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative earnings power indicates inefficiencies in translating revenue into net income, possibly due to high provisioning or suboptimal asset yields. With limited capital expenditures, Carver Bancorp appears to prioritize liquidity preservation over growth initiatives, which may constrain future earnings potential unless operational improvements are implemented.

Balance Sheet And Financial Health

Carver Bancorp’s balance sheet shows $59.03 million in cash and equivalents against $57.15 million in total debt, indicating moderate liquidity but limited financial flexibility. The near-parity between cash and debt suggests a leveraged position, which could amplify risks in a rising interest rate environment or economic downturn.

Growth Trends And Dividend Policy

The absence of a dividend reflects the company’s focus on conserving capital amid losses. Growth trends appear stagnant, with no clear signals of expansion or diversification. The negative cash flow and earnings suggest reinvestment capacity is constrained, limiting near-term growth prospects without external financing or operational restructuring.

Valuation And Market Expectations

The market likely assigns a discounted valuation due to persistent losses and weak cash generation. Investors may demand clearer profitability pathways or strategic shifts before re-rating the stock, given the challenging operating environment for community banks.

Strategic Advantages And Outlook

Carver Bancorp’s community-focused model provides niche advantages but faces structural headwinds. Success hinges on improving credit quality, optimizing costs, and potentially securing strategic partnerships. The outlook remains cautious unless operational turnaround efforts gain traction.

Sources

Company filings (CIK: 0001016178), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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