investorscraft@gmail.com

Intrinsic ValueFB Financial Corporation (FBK)

Previous Close$57.53
Intrinsic Value
Upside potential
Previous Close
$57.53

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

FB Financial Corporation operates as a regional bank holding company, primarily through its subsidiary FirstBank, which provides a comprehensive suite of banking and financial services. The company serves individuals, businesses, and professionals across the Southeastern U.S., with a focus on Tennessee, Alabama, and Georgia. Its revenue model is anchored in traditional banking activities, including commercial and consumer lending, deposit services, and wealth management, supplemented by mortgage banking and treasury management solutions. FB Financial differentiates itself through localized customer relationships, competitive loan pricing, and a diversified deposit base, positioning it as a mid-sized player with strong regional brand recognition. The company’s market position is reinforced by its ability to leverage technology for operational efficiency while maintaining a community-focused approach, allowing it to compete effectively against both larger national banks and smaller local institutions.

Revenue Profitability And Efficiency

FB Financial reported revenue of $725.5 million for FY 2024, with net income of $116.0 million, reflecting a net margin of approximately 16.0%. Diluted EPS stood at $2.48, supported by disciplined cost management and stable interest income. Operating cash flow of $138.8 million underscores efficient liquidity generation, while negligible capital expenditures indicate a lean operational structure focused on organic growth rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its net interest margin and fee-based income contributing to sustained profitability. Capital efficiency is evident in its ability to generate returns without significant debt reliance, as total debt of $233.1 million is modest relative to its cash and equivalents of $916.7 million. This balance supports reinvestment in growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

FB Financial maintains a robust balance sheet, with cash and equivalents of $916.7 million providing ample liquidity. Total debt of $233.1 million is manageable, reflecting a conservative leverage profile. The absence of reported capital expenditures suggests a focus on maintaining financial health through organic operations rather than aggressive expansion, further reinforcing its stability.

Growth Trends And Dividend Policy

The company has shown consistent growth in revenue and profitability, driven by its regional banking focus. A dividend of $0.72 per share indicates a commitment to shareholder returns, with a payout ratio of approximately 29%, balancing reinvestment needs with income distribution. This policy aligns with its steady earnings trajectory and conservative financial management.

Valuation And Market Expectations

With a market capitalization derived from 46.7 million shares outstanding, FB Financial's valuation reflects its regional banking strength and earnings stability. Investors likely price the stock based on its reliable profitability, moderate growth prospects, and disciplined capital allocation, though regional economic conditions could influence future performance expectations.

Strategic Advantages And Outlook

FB Financial’s strategic advantages include its deep regional presence, diversified revenue streams, and prudent risk management. The outlook remains positive, supported by its ability to navigate interest rate environments and capitalize on Southeastern U.S. economic growth. Challenges may arise from competitive pressures or macroeconomic volatility, but the company’s conservative approach positions it well for sustained performance.

Sources

Company filings, CIK 0001649749

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