investorscraft@gmail.com

Intrinsic ValueEagle Financial Services, Inc. (EFSI)

Previous Close$38.31
Intrinsic Value
Upside potential
Previous Close
$38.31

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

Eagle Financial Services, Inc. operates as a community-focused financial holding company, primarily serving individuals and small to mid-sized businesses through its subsidiary, Bank of Clarke County. The company generates revenue through traditional banking services, including commercial and retail lending, mortgage origination, and wealth management. Positioned in the competitive Mid-Atlantic region, EFSI differentiates itself with personalized customer service and localized decision-making, catering to underserved rural and suburban markets. Its conservative underwriting and relationship-driven approach bolster its reputation as a stable regional player. The bank’s diversified loan portfolio mitigates sector-specific risks, while its deposit base provides a low-cost funding advantage. Despite competition from larger national banks, EFSI maintains a loyal customer base by emphasizing community engagement and financial advisory services.

Revenue Profitability And Efficiency

In FY 2024, Eagle Financial Services reported $65.83 million in revenue and $15.34 million in net income, reflecting a net margin of approximately 23.3%. Diluted EPS stood at $4.32, supported by disciplined cost management. Operating cash flow of $18.76 million underscores solid core earnings, while capital expenditures of -$1.02 million indicate minimal reinvestment needs, typical for a asset-light banking model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by net interest income, benefiting from a rising rate environment. With $131.29 million in cash and equivalents against $149.51 million in total debt, leverage appears manageable. Return on equity metrics would further clarify capital efficiency, but data is unavailable. The bank’s focus on low-risk lending suggests stable, if unspectacular, returns.

Balance Sheet And Financial Health

EFSI’s balance sheet shows $131.29 million in cash and equivalents, providing liquidity coverage. Total debt of $149.51 million is modest relative to its equity base, though the exact debt-to-equity ratio is undisclosed. The absence of significant goodwill or intangible assets implies a conservative accounting approach. Regulatory capital ratios, if available, would better assess financial health.

Growth Trends And Dividend Policy

The company’s growth is likely organic, given negligible capex. A dividend of $1.21 per share suggests a payout ratio near 28% of EPS, balancing shareholder returns with capital retention. Regional banking consolidation could present acquisition opportunities, but EFSI’s historical focus on steady, incremental expansion may limit near-term growth surprises.

Valuation And Market Expectations

Trading at a P/E of approximately 8.2x (assuming a current share price near $35.50), EFSI appears undervalued relative to peers, possibly reflecting its small-cap status and limited growth catalysts. Market expectations likely align with its stable, low-volatility profile rather than aggressive expansion.

Strategic Advantages And Outlook

EFSI’s community-centric model and conservative risk management provide resilience in economic downturns. However, its reliance on regional economic conditions and susceptibility to interest rate fluctuations pose risks. Strategic investments in digital banking could enhance competitiveness, though its outlook remains tied to niche market execution.

Sources

Company filings (10-K), CIK 0000880641

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