investorscraft@gmail.com

Intrinsic Value of ECB Bancorp, Inc. (ECBK)

Previous Close$16.01
Intrinsic Value
Upside potential
Previous Close
$16.01

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

ECB Bancorp, Inc. operates as a bank holding company primarily serving regional markets through its subsidiary, Everett Co-operative Bank. The company focuses on traditional community banking, offering a range of financial services including commercial and retail banking, mortgage lending, and wealth management. Its revenue model is driven by net interest income from loans and deposits, supplemented by fee-based services. ECB Bancorp maintains a strong local presence, leveraging personalized customer relationships to compete against larger regional and national banks. The company operates in a competitive New England banking sector, where it differentiates itself through community engagement and tailored financial solutions. Its conservative lending practices and localized decision-making provide stability, though its growth potential is somewhat constrained by its regional focus. ECB Bancorp’s market position is that of a niche player, balancing steady performance with the challenges of scaling in a consolidating industry.

Revenue Profitability And Efficiency

In FY 2024, ECB Bancorp reported revenue of $26.04 million, with net income of $3.99 million, reflecting a net margin of approximately 15.3%. The company’s diluted EPS stood at $0.48, indicating modest profitability. Operating cash flow was $6.3 million, while capital expenditures were minimal at -$60,000, suggesting efficient capital deployment. These metrics highlight a stable but not highly scalable operation, typical of a community bank.

Earnings Power And Capital Efficiency

ECB Bancorp’s earnings power is primarily derived from net interest income, supported by a disciplined cost structure. The company’s capital efficiency appears moderate, with no significant reinvestment in growth initiatives. Its ability to generate steady earnings is tempered by limited diversification, relying heavily on regional economic conditions and interest rate trends.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with cash and equivalents of $157.72 million against total debt of $234 million. This indicates a conservative liquidity position, though leverage is notable. Shareholders’ equity is supported by 8.26 million outstanding shares, providing a stable foundation for future operations. Financial health appears sound, with no immediate solvency concerns.

Growth Trends And Dividend Policy

ECB Bancorp’s growth trends are subdued, reflecting its regional focus and mature market. The company did not declare dividends in FY 2024, suggesting a preference for retaining earnings to bolster capital reserves or fund organic growth. Future expansion may depend on strategic acquisitions or broader economic tailwinds in its operating regions.

Valuation And Market Expectations

Given its small-cap profile and regional focus, ECB Bancorp’s valuation likely reflects its niche positioning rather than aggressive growth prospects. Market expectations appear aligned with steady, low-risk performance, with limited upside from operational scalability. Investors may value the stock for its stability rather than high returns.

Strategic Advantages And Outlook

ECB Bancorp’s key strategic advantages include deep community ties and a conservative risk approach. However, its outlook is constrained by limited geographic diversification and reliance on traditional banking revenue streams. The company may need to explore digital transformation or strategic partnerships to enhance long-term competitiveness in an evolving financial landscape.

Sources

Company filings (CIK: 0001914605), FY 2024 financial data

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