Previous Close | $21.43 |
Intrinsic Value | $1.45 |
Upside potential | -93% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0000944745
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |