investorscraft@gmail.com

Intrinsic ValueEquity Bancshares, Inc. (EQBK)

Previous Close$46.12
Intrinsic Value
Upside potential
Previous Close
$46.12

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

Equity Bancshares, Inc. operates as a regional bank holding company, primarily serving commercial and retail customers across its footprint in the Midwest and Southern United States. The company generates revenue through traditional banking activities, including interest income from loans and securities, as well as fee-based services such as wealth management, treasury solutions, and payment processing. Its market position is anchored in community-focused banking, leveraging local relationships to drive customer retention and loan growth. Equity Bancshares differentiates itself through personalized service and a decentralized operating model, allowing regional branches to tailor offerings to local market needs. The bank competes in a fragmented industry, where scale and efficiency are critical, but maintains agility by focusing on middle-market businesses and high-net-worth individuals. Its strategic emphasis on organic growth and selective acquisitions positions it as a consolidator in underserved markets.

Revenue Profitability And Efficiency

In FY 2024, Equity Bancshares reported revenue of $296.8 million, with net income of $62.6 million, reflecting a net margin of approximately 21.1%. Diluted EPS stood at $4.00, supported by disciplined cost management. Operating cash flow was $13.8 million, though capital expenditures were negligible, indicating a capital-light model. The bank's efficiency ratio, while not disclosed, appears optimized given its profitability metrics.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with ROA and ROE metrics likely aligning with regional bank peers. Its loan portfolio and interest income drive core profitability, while fee-based services provide diversification. Capital efficiency is evident in its ability to generate $4.00 EPS with modest leverage, though detailed return metrics would require further disclosure.

Balance Sheet And Financial Health

Equity Bancshares maintains a strong liquidity position, with cash and equivalents of $383.5 million against total debt of $275.6 million, suggesting a conservative leverage profile. The absence of significant capital expenditures underscores a low-risk balance sheet. Shareholders' equity appears robust, though exact figures would require supplemental data.

Growth Trends And Dividend Policy

The bank has adopted a balanced capital return strategy, distributing $0.60 per share in dividends while retaining earnings for organic growth. Loan and deposit growth trends are not detailed, but the regional focus suggests steady, mid-single-digit expansion. Acquisition potential remains a key growth lever, given the fragmented market.

Valuation And Market Expectations

Trading at a P/E multiple derived from $4.00 EPS, the market likely prices EQBK in line with regional bank valuations, factoring in its niche positioning and profitability. Investor expectations hinge on interest rate sensitivity and loan book quality, with upside tied to accretive M&A.

Strategic Advantages And Outlook

Equity Bancshares benefits from localized decision-making and a relationship-driven model, insulating it from pure price competition. Near-term challenges include margin pressure from rate volatility, but its conservative balance sheet and focus on commercial lending provide stability. Long-term success depends on executing targeted acquisitions while maintaining credit discipline.

Sources

Company filings (10-K, 10-Q), 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