investorscraft@gmail.com

Intrinsic Value of CFSB Bancorp, Inc. (CFSB)

Previous Close$13.75
Intrinsic Value
Upside potential
Previous Close
$13.75

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

CFSB Bancorp, Inc. operates as a community-focused financial institution, primarily serving local markets through traditional banking services. The company generates revenue primarily through interest income from loans and deposits, supplemented by fee-based services such as account maintenance and transaction processing. Positioned as a regional player, CFSB emphasizes personalized customer relationships, targeting small businesses and retail clients in its operational footprint. Its market position is defined by localized expertise, though it faces competition from larger national banks and digital-first financial service providers. The company’s niche lies in its community-centric approach, which differentiates it from impersonalized banking alternatives. However, its growth potential is constrained by its limited geographic reach and reliance on traditional banking models in an increasingly digital financial landscape.

Revenue Profitability And Efficiency

CFSB reported revenue of $7.5 million for FY 2024, with net income of $33,000, reflecting tight profitability margins. Diluted EPS stood at $0.0052, indicating minimal earnings per share. Operating cash flow was $404,000, while capital expenditures totaled $71,000, suggesting modest reinvestment in operations. The company’s efficiency metrics highlight challenges in scaling profitability amid a competitive banking environment.

Earnings Power And Capital Efficiency

The company’s earnings power appears limited, with low net income and diluted EPS figures. Capital efficiency is constrained by its small-scale operations, as evidenced by minimal operating cash flow relative to revenue. CFSB’s ability to generate sustainable returns remains uncertain without significant operational improvements or expansion.

Balance Sheet And Financial Health

CFSB’s balance sheet shows $26.96 million in cash and equivalents against $11.23 million in total debt, indicating a solid liquidity position. The low debt-to-cash ratio suggests manageable leverage, though the company’s small asset base limits its financial flexibility. Shareholders’ equity appears stable, but the lack of dividend payments may reflect conservative capital management.

Growth Trends And Dividend Policy

Growth trends are subdued, with no dividend payments reported, signaling a focus on retaining earnings rather than shareholder distributions. The company’s regional focus and traditional business model may hinder rapid expansion, though its community-oriented strategy could support steady, incremental growth in its target markets.

Valuation And Market Expectations

Given its modest earnings and limited scale, CFSB’s valuation likely reflects its niche market position. Investors may view the stock as a long-term play on local banking consolidation or organic growth, but near-term expectations appear muted due to low profitability and earnings visibility.

Strategic Advantages And Outlook

CFSB’s strategic advantage lies in its community banking focus, which fosters customer loyalty. However, the outlook remains cautious due to competitive pressures and the need for operational efficiency gains. Success will depend on its ability to leverage local relationships while adapting to evolving digital banking trends.

Sources

Company filings (CIK: 0001879103)

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