investorscraft@gmail.com

Intrinsic ValueCentral Plains Bancshares, Inc. Common Stock (CPBI)

Previous Close$17.51
Intrinsic Value
Upside potential
Previous Close
$17.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Central Plains Bancshares, Inc. operates as a regional bank holding company, primarily serving customers in the Central Plains region through its subsidiary bank. The company generates revenue primarily through interest income from loans and investments, supplemented by fee-based services such as deposit accounts, wealth management, and commercial banking solutions. Its market position is anchored in community-focused banking, leveraging localized relationships to compete against larger national and regional financial institutions. The bank’s niche lies in personalized service for small businesses and agricultural clients, a segment often underserved by mega-banks. With a conservative lending approach, it maintains a stable deposit base, ensuring liquidity while mitigating credit risk. The competitive landscape is characterized by moderate consolidation, but CPBI’s emphasis on customer retention and low-cost funding sources provides a defensible position. Its geographic concentration, however, exposes it to regional economic cycles, particularly agricultural commodity fluctuations.

Revenue Profitability And Efficiency

For FY 2024, Central Plains Bancshares reported revenue of $20.96 million, with net income of $3.76 million, translating to a diluted EPS of $1.09. Operating cash flow stood at $5.71 million, reflecting solid core earnings generation. Capital expenditures of $2.28 million suggest ongoing investments in technology or branch infrastructure. The absence of dividend payouts indicates a focus on retaining earnings for growth or regulatory capital requirements.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 18% underscores efficient cost management relative to revenue. With minimal total debt ($303,000) and a strong cash position ($11.45 million), CPBI demonstrates conservative leverage and ample liquidity. The lack of significant debt reduces interest expense pressure, enhancing earnings quality. However, the low absolute net income suggests scalability challenges inherent in its regional focus.

Balance Sheet And Financial Health

CPBI’s balance sheet reflects prudence, with cash and equivalents covering nearly 38x its total debt. The negligible debt load implies minimal refinancing risk and high financial flexibility. Shareholders’ equity appears robust given the net income retention, though detailed asset quality metrics (e.g., non-performing loans) are unavailable. The capital structure aligns with community banking norms, prioritizing stability over aggressive growth.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the absence of dividends suggests reinvestment in organic expansion or capital buffers. The regional banking sector faces modest growth headwinds from rising deposit costs, but CPBI’s agricultural ties could provide cyclical upside. A future dividend initiation may hinge on sustained profitability and regulatory approvals.

Valuation And Market Expectations

At a ~$3.8 million market cap (assuming 1.72 million shares outstanding and a hypothetical $2.22/share price), the stock trades at ~2x trailing earnings, potentially reflecting market skepticism about growth or sector-wide compression. Investors likely price in limited scalability and reliance on regional economic health, though the low leverage could appeal to risk-averse buyers.

Strategic Advantages And Outlook

CPBI’s strengths include a low-risk balance sheet and deep community ties, but its small scale limits cost advantages. Rising interest margins could benefit net interest income, while agricultural volatility poses risks. Strategic initiatives may focus on digital banking adoption or niche lending to offset competition. The outlook remains stable but constrained by its geographic concentration.

Sources

Company filings (CIK: 0001979332), estimated market cap based on outstanding shares

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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