investorscraft@gmail.com

Intrinsic Value of Civista Bancshares, Inc. (CIVB)

Previous Close$21.43
Intrinsic Value
Upside potential
Previous Close
$21.43

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

Civista Bancshares, Inc. operates as a regional bank holding company, primarily serving small to mid-sized businesses and retail customers in Ohio and surrounding markets. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its core offerings include commercial real estate loans, residential mortgages, and treasury management services, positioning it as a community-focused financial institution with a strong local presence. Civista differentiates itself through personalized customer service and a relationship-driven approach, catering to the financial needs of regional businesses and individuals. The bank maintains a competitive edge by leveraging its deep understanding of local market dynamics, enabling it to tailor solutions for agricultural, small business, and municipal clients. While operating in a highly competitive sector dominated by larger national banks, Civista has carved out a niche by emphasizing accessibility and community engagement.

Revenue Profitability And Efficiency

For FY 2024, Civista reported revenue of $151.9 million and net income of $31.7 million, reflecting a net margin of approximately 20.9%. The company's diluted EPS stood at $2.06, demonstrating solid profitability. Operating cash flow was robust at $48.2 million, though capital expenditures of $5.5 million indicate ongoing investments in infrastructure or technology. These metrics suggest efficient operations with disciplined cost management.

Earnings Power And Capital Efficiency

Civista's earnings power is supported by its diversified loan portfolio and stable deposit base. The bank's ability to generate $31.7 million in net income on $450.9 million of total debt highlights prudent capital allocation. With an operating cash flow significantly exceeding net income, the company exhibits strong cash conversion, reinforcing its capacity to fund growth and shareholder returns.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with $64.6 million in cash and equivalents, providing liquidity against $450.9 million in total debt. This debt level appears manageable given the bank's earnings and cash flow generation. The balance sheet structure suggests a focus on maintaining financial flexibility while supporting lending activities and potential expansion.

Growth Trends And Dividend Policy

Civista has demonstrated consistent performance, with a dividend payout of $0.65 per share, indicating a commitment to returning capital to shareholders. The bank's growth trajectory appears steady, supported by its regional focus and ability to capitalize on local economic conditions. Future expansion may hinge on organic loan growth and potential strategic acquisitions in its core markets.

Valuation And Market Expectations

With a market capitalization implied by 15.4 million shares outstanding, Civista's valuation metrics would reflect regional bank sector multiples. Investors likely price the stock based on its stable earnings, dividend yield, and growth potential within its niche markets. The bank's performance suggests it is positioned as a reliable, if not high-growth, financial institution.

Strategic Advantages And Outlook

Civista's strategic advantages lie in its localized expertise and relationship banking model, which foster customer loyalty. The outlook remains stable, with opportunities to deepen market penetration in existing regions. Challenges include interest rate sensitivity and competition from larger banks, but its community-centric approach provides a durable competitive moat in its operating markets.

Sources

Company filings, CIK 0000944745

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