investorscraft@gmail.com

Intrinsic Value of Colony Bankcorp, Inc. (CBAN)

Previous Close$17.71
Intrinsic Value
Upside potential
Previous Close
$17.71

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

Colony Bankcorp, Inc. operates as a community-focused financial institution, primarily serving small to mid-sized businesses and retail customers in Georgia. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its localized approach allows it to build strong customer relationships, differentiating it from larger national banks. Colony Bankcorp competes in a fragmented regional market, leveraging its deep community ties and personalized service to maintain a stable deposit base and loan portfolio. The bank’s conservative underwriting and focus on relationship banking provide resilience against economic downturns, though its growth is constrained by its regional concentration. As a smaller player, it faces competition from both regional peers and digital-first fintech entrants, but its niche expertise in local markets supports steady performance.

Revenue Profitability And Efficiency

Colony Bankcorp reported $176.6 million in revenue for FY 2024, with net income of $23.9 million, reflecting a net margin of approximately 13.5%. Diluted EPS stood at $1.36, indicating modest but stable profitability. Operating cash flow of $23.4 million suggests efficient core operations, though the absence of capital expenditures highlights limited reinvestment in growth initiatives. The bank’s efficiency ratio, while not disclosed, likely benefits from its lean regional structure.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by net interest income, supported by a disciplined lending approach. With $260.5 million in cash and equivalents against $248.0 million in total debt, Colony Bankcorp maintains a balanced liquidity position. Its ability to generate consistent operating cash flow underscores capital efficiency, though its regional focus may limit scalability compared to larger competitors.

Balance Sheet And Financial Health

Colony Bankcorp’s balance sheet reflects a conservative financial posture, with $260.5 million in cash and equivalents providing liquidity coverage. Total debt of $248.0 million is manageable relative to its equity base. The bank’s loan-to-deposit ratio and asset quality metrics, though undisclosed, are likely prudent given its community banking focus. Its financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth trends are muted, reflecting the bank’s regional focus and conservative strategy. The $0.45 annual dividend per share, yielding approximately 3.3% based on current share prices, signals a commitment to returning capital to shareholders. However, limited reinvestment in expansion suggests organic growth may remain modest absent acquisitions or market expansion.

Valuation And Market Expectations

At a diluted EPS of $1.36, Colony Bankcorp trades at a P/E ratio reflective of its small-cap regional bank status. Market expectations appear aligned with its steady but unspectacular performance, with valuation metrics likely discounting its limited growth prospects compared to more aggressive peers.

Strategic Advantages And Outlook

Colony Bankcorp’s strategic advantages lie in its community-centric model and disciplined risk management. The outlook remains stable, with earnings likely to grow incrementally unless macroeconomic conditions shift. Its ability to maintain customer loyalty in its core markets provides a defensive moat, though technological adoption and competitive pressures remain key watchpoints.

Sources

Company filings (10-K), CIK: 0000711669

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