investorscraft@gmail.com

Intrinsic ValueCommunity Trust Bancorp, Inc. (CTBI)

Previous Close$56.91
Intrinsic Value
Upside potential
Previous Close
$56.91

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

Community Trust Bancorp, Inc. operates as a regional bank holding company primarily serving Kentucky, West Virginia, and Tennessee. The company generates revenue through traditional banking services, including commercial and consumer lending, deposit accounts, and wealth management. Its core business model relies on net interest income, supplemented by fee-based services such as trust and investment management. Community Trust Bancorp maintains a strong regional presence, focusing on community-oriented banking with a customer-centric approach. The bank differentiates itself through localized decision-making and personalized service, catering to small businesses, agricultural clients, and retail customers. Its market position is reinforced by a stable deposit base and conservative underwriting practices, which have historically supported steady profitability. The company operates in a competitive regional banking sector, where it competes with both larger national banks and smaller local institutions. Despite its modest size, Community Trust Bancorp has demonstrated resilience through economic cycles, leveraging its deep regional roots and prudent risk management.

Revenue Profitability And Efficiency

For FY 2024, Community Trust Bancorp reported revenue of $376.0 million and net income of $82.8 million, translating to a diluted EPS of $4.61. The company's operating cash flow stood at $105.2 million, while capital expenditures were $8.1 million, reflecting disciplined spending. These figures indicate stable profitability, supported by efficient operations and a focus on core banking activities.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its ability to generate consistent net income, with a return on assets and equity likely aligning with regional banking peers. Capital efficiency is evident in its balanced approach to lending and deposit growth, with a conservative leverage ratio and prudent capital allocation.

Balance Sheet And Financial Health

Community Trust Bancorp maintains a solid balance sheet, with $369.8 million in cash and equivalents and total debt of $320.2 million. The company's financial health is supported by a strong liquidity position and manageable leverage, reflecting a conservative financial strategy. Shareholders' equity remains robust, providing a cushion against potential economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, with a focus on organic expansion rather than aggressive acquisitions. Its dividend policy is shareholder-friendly, with a dividend per share of $1.86, indicating a commitment to returning capital to investors. The payout ratio appears sustainable, given the company's stable earnings and cash flow generation.

Valuation And Market Expectations

Community Trust Bancorp's valuation metrics likely reflect its regional banking focus and steady performance. Market expectations are tempered by the competitive landscape and interest rate environment, but the company's consistent execution may support a premium relative to peers with higher volatility.

Strategic Advantages And Outlook

The company's strategic advantages include its deep regional expertise, conservative risk management, and strong customer relationships. The outlook remains stable, with potential growth driven by organic lending opportunities and fee-based services. Economic conditions and regulatory changes will be key factors influencing future performance.

Sources

Company filings (10-K), investor presentations

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