investorscraft@gmail.com

Intrinsic ValueCF Bankshares Inc. (CFBK)

Previous Close$25.10
Intrinsic Value
Upside potential
Previous Close
$25.10

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

CF Bankshares Inc. operates as a community-focused financial institution, primarily serving small to mid-sized businesses and retail customers in its regional markets. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its competitive edge lies in localized decision-making, personalized customer relationships, and a conservative risk profile, positioning it as a trusted partner in its communities. CF Bankshares differentiates itself by emphasizing agility and responsiveness, allowing it to adapt to local economic conditions more effectively than larger national banks. The bank’s loan portfolio is diversified across commercial real estate, small business loans, and residential mortgages, mitigating concentration risks. While it faces competition from both regional peers and digital-first financial services, its strong community ties and niche expertise provide a defensible market position.

Revenue Profitability And Efficiency

In FY 2024, CF Bankshares reported revenue of $50.4 million, with net income reaching $13.4 million, reflecting a net margin of approximately 26.6%. Diluted EPS stood at $2.18, demonstrating solid profitability. Operating cash flow was $14.2 million, while capital expenditures were minimal at -$266,000, indicating efficient capital deployment. The bank’s ability to convert revenue into earnings underscores its disciplined cost management and stable interest income streams.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by a well-balanced loan-to-deposit ratio and prudent underwriting standards. With $235.3 million in cash and equivalents, CF Bankshares maintains ample liquidity to fund growth initiatives. Its capital efficiency is evident in its ability to generate consistent returns without excessive leverage, as total debt of $113.9 million remains manageable relative to its asset base.

Balance Sheet And Financial Health

CF Bankshares exhibits a strong balance sheet, with $235.3 million in cash and equivalents providing a robust liquidity buffer. Total debt of $113.9 million is modest relative to equity, reflecting conservative financial management. The bank’s low capital expenditures suggest a focus on organic growth rather than aggressive expansion, reinforcing its financial stability.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth, supported by its regional focus and disciplined lending practices. A dividend of $0.26 per share indicates a commitment to returning capital to shareholders, though the payout ratio remains sustainable. Future growth may hinge on expanding its loan portfolio and leveraging digital banking tools to enhance customer acquisition.

Valuation And Market Expectations

Trading at a P/E ratio derived from its $2.18 EPS, CF Bankshares is likely priced in line with regional bank peers. Market expectations appear balanced, reflecting its stable earnings and moderate growth prospects. Investors may value its conservative approach and reliable dividend, though upside depends on execution in a competitive banking landscape.

Strategic Advantages And Outlook

CF Bankshares’ strategic advantages include deep community relationships, a conservative risk profile, and efficient operations. The outlook remains stable, with potential growth from targeted lending and deposit growth. Challenges include interest rate volatility and competition, but its niche focus positions it well for sustained performance.

Sources

Company filings, CIK 0001070680

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