investorscraft@gmail.com

Intrinsic ValueChoiceOne Financial Services, Inc. (COFS)

Previous Close$30.31
Intrinsic Value
Upside potential
Previous Close
$30.31

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

ChoiceOne Financial Services, Inc. operates as a community-focused bank holding company, primarily serving businesses and individuals in Michigan through its subsidiary, ChoiceOne Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its market position is anchored in localized customer relationships, offering personalized financial solutions that differentiate it from larger national competitors. ChoiceOne emphasizes community reinvestment, leveraging its regional expertise to maintain strong customer loyalty and stable deposit bases. The bank’s competitive edge lies in its ability to combine the agility of a community bank with sophisticated financial products, catering to small and mid-sized businesses. This niche focus allows it to compete effectively despite the dominance of larger institutions in the broader banking sector.

Revenue Profitability And Efficiency

In FY 2024, ChoiceOne reported revenue of $92.4 million and net income of $26.7 million, reflecting a net margin of approximately 29%. The company’s diluted EPS stood at $3.13, demonstrating solid profitability. Operating cash flow was robust at $48.6 million, supported by efficient loan portfolio management and stable deposit growth. Capital expenditures were modest at $1.7 million, indicating disciplined cost control and a focus on organic growth.

Earnings Power And Capital Efficiency

ChoiceOne’s earnings power is underscored by its ability to maintain a high net interest margin, driven by its diversified loan portfolio and low-cost deposit base. The company’s capital efficiency is evident in its prudent balance sheet management, with a focus on optimizing return on assets and equity. Its conservative lending practices and strong credit quality contribute to sustainable earnings generation.

Balance Sheet And Financial Health

The company’s balance sheet remains healthy, with cash and equivalents of $96.4 million and total debt of $210.8 million. This reflects a conservative leverage profile, supported by a stable deposit base. ChoiceOne’s liquidity position is strong, ensuring flexibility to meet obligations and pursue growth opportunities. The bank’s asset quality metrics are favorable, with minimal non-performing assets.

Growth Trends And Dividend Policy

ChoiceOne has demonstrated consistent growth in both loans and deposits, benefiting from its community-centric strategy. The company pays a dividend of $1.10 per share, reflecting a commitment to returning capital to shareholders. Dividend sustainability is supported by stable earnings and a conservative payout ratio, aligning with its long-term growth objectives.

Valuation And Market Expectations

The market appears to value ChoiceOne’s stability and regional focus, with its valuation reflecting steady earnings growth and low volatility. Investors likely appreciate its disciplined approach to risk management and consistent dividend payments, though its smaller scale may limit premium multiples compared to larger peers.

Strategic Advantages And Outlook

ChoiceOne’s strategic advantages include its deep community ties, diversified revenue streams, and prudent risk management. The outlook remains positive, with opportunities to expand its footprint in underserved markets. Potential risks include interest rate volatility and competitive pressures, but the company’s strong fundamentals position it well for sustained performance.

Sources

Company filings, CIK 0000803164

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