investorscraft@gmail.com

Intrinsic Value of City Holding Company (CHCO)

Previous Close$124.86
Intrinsic Value
Upside potential
Previous Close
$124.86

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

City Holding Company operates as a regional bank holding company, primarily serving customers in West Virginia, Kentucky, Virginia, and Ohio. Its core revenue model is driven by traditional banking services, including commercial and consumer lending, mortgage origination, and deposit products. The company differentiates itself through localized customer service and community-focused banking, catering to small businesses and retail clients. In a competitive regional banking sector, CHCO maintains a stable market position by leveraging its deep regional presence and conservative risk management practices. Its diversified loan portfolio and low-cost deposit base provide resilience against economic fluctuations, while its focus on relationship banking fosters customer loyalty. The company’s strategic footprint in underserved rural and suburban markets further strengthens its niche positioning.

Revenue Profitability And Efficiency

For FY 2024, City Holding Company reported revenue of $285.1 million and net income of $117.1 million, reflecting a robust net margin of approximately 41%. Diluted EPS stood at $7.89, demonstrating strong earnings generation. Operating cash flow of $131.9 million underscores efficient core operations, while modest capital expenditures of $2.7 million indicate disciplined reinvestment. The company’s profitability metrics highlight its ability to convert revenue into earnings effectively.

Earnings Power And Capital Efficiency

CHCO’s earnings power is supported by a stable net interest margin and prudent credit risk management. The company’s capital efficiency is evident in its ability to generate substantial net income relative to its equity base. With a disciplined approach to loan underwriting and cost control, CHCO maintains consistent returns on assets and equity, positioning it well within the regional banking landscape.

Balance Sheet And Financial Health

As of FY 2024, City Holding Company held $225.4 million in cash and equivalents, providing ample liquidity. Total debt of $150 million is manageable relative to its equity and cash flow. The balance sheet reflects a conservative leverage profile, with strong asset quality and sufficient reserves for potential credit losses. This financial stability supports the company’s ability to navigate economic uncertainties.

Growth Trends And Dividend Policy

CHCO has demonstrated steady growth in earnings and book value, driven by organic loan growth and disciplined expense management. The company’s dividend policy is shareholder-friendly, with a dividend per share of $2.96, reflecting a commitment to returning capital. While growth is measured rather than aggressive, the company’s focus on sustainable profitability ensures long-term value creation.

Valuation And Market Expectations

The market values CHCO based on its consistent earnings and dividend yield. Trading at a P/E multiple derived from its $7.89 EPS, the company is priced as a stable regional bank with low volatility. Investors likely expect continued steady performance, with limited downside risk due to its strong balance sheet and conservative management.

Strategic Advantages And Outlook

City Holding Company’s strategic advantages include its localized customer relationships, low-cost deposit base, and disciplined risk management. The outlook remains positive, with opportunities for incremental market share gains in its core regions. While interest rate fluctuations pose a risk, the company’s diversified revenue streams and solid capital position provide resilience. Long-term success will hinge on maintaining its community banking focus while adapting to digital banking trends.

Sources

10-K filing, company investor relations

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