investorscraft@gmail.com

Intrinsic ValueCNB Financial Corporation (CCNEP)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

CNB Financial Corporation operates as a bank holding company, primarily serving regional markets through its subsidiary, CNB Bank. The company generates revenue through traditional banking services, including commercial and retail lending, deposit products, and wealth management. Its core markets are concentrated in Pennsylvania and Ohio, where it maintains a strong community banking presence. CNB differentiates itself through personalized customer service and localized decision-making, targeting small to mid-sized businesses and individual clients. The bank’s loan portfolio is diversified across commercial real estate, residential mortgages, and consumer loans, providing stability amid economic fluctuations. CNB’s market position is reinforced by its conservative underwriting standards and focus on relationship banking, which fosters customer loyalty. While it competes with larger national banks, its regional expertise and community-oriented approach allow it to carve out a defensible niche. The company’s strategic investments in digital banking aim to enhance efficiency without compromising its high-touch service model.

Revenue Profitability And Efficiency

CNB Financial reported $222.0 million in revenue for FY 2024, with net income of $54.6 million, reflecting a net margin of approximately 24.6%. Diluted EPS stood at $2.83, demonstrating solid profitability. Operating cash flow was robust at $71.5 million, though capital expenditures of $16.3 million indicate ongoing investments in infrastructure and technology. The company’s efficiency ratio, while not explicitly disclosed, appears healthy given its stable earnings and disciplined cost structure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a diversified loan portfolio and steady interest income, with diluted EPS growth reflecting effective capital deployment. CNB’s operating cash flow of $71.5 million underscores its ability to generate liquidity, while modest capital expenditures suggest prudent reinvestment. The bank’s return on equity and assets, though not detailed, likely align with regional banking peers, given its profitability metrics.

Balance Sheet And Financial Health

CNB maintains a strong balance sheet, with $443.0 million in cash and equivalents against $145.5 million in total debt, indicating ample liquidity and low leverage. The company’s conservative debt profile and high cash reserves provide flexibility for growth or economic downturns. Shareholders’ equity appears stable, supported by retained earnings and a disciplined approach to risk management.

Growth Trends And Dividend Policy

CNB’s growth is driven by organic loan expansion and regional market penetration, though its modest size limits aggressive scaling. The company pays a consistent dividend, with $0.92 per share in FY 2024, reflecting a commitment to shareholder returns. Dividend sustainability is supported by strong cash flow and earnings, though future increases may depend on loan book performance and interest rate trends.

Valuation And Market Expectations

The bank’s valuation metrics, such as P/E and price-to-book, are not provided but likely reflect its regional banking status and steady earnings. Market expectations appear balanced, with investors valuing CNB for its stability and dividend yield rather than high growth. Interest rate sensitivity and regional economic conditions remain key valuation drivers.

Strategic Advantages And Outlook

CNB’s strategic advantages include its community-focused model, conservative risk management, and strong local relationships. The outlook is stable, with growth tied to regional economic health and digital banking adoption. While competition from larger banks persists, CNB’s niche positioning and operational discipline provide resilience. Interest rate trends and loan demand will be critical to future performance.

Sources

10-K filing, company financial disclosures

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