investorscraft@gmail.com

Intrinsic ValueFB Bancorp, Inc. Common Stock (FBLA)

Previous Close$12.96
Intrinsic Value
Upside potential
Previous Close
$12.96

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 Bancorp, Inc. operates as a financial holding company, primarily engaged in providing banking services through its subsidiary. The company focuses on traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Serving regional markets, FB Bancorp positions itself as a community-oriented institution, leveraging local relationships to drive customer retention. However, its competitive landscape includes larger national banks and fintech disruptors, which may pressure its market share and pricing power. The company’s revenue model relies heavily on net interest income, supplemented by fee-based services, though its profitability has recently faced challenges. Its niche focus on personalized service could differentiate it in an increasingly digital banking environment, but scalability remains a concern.

Revenue Profitability And Efficiency

In FY 2024, FB Bancorp reported revenue of $66.5 million but recorded a net loss of $6.2 million, reflecting operational inefficiencies or elevated costs. The diluted EPS of -$0.44 underscores profitability challenges, while negative operating cash flow ($4.0 million) and capital expenditures ($5.2 million) suggest constrained liquidity. These metrics indicate potential strain in core banking operations or reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weakened earnings power, likely due to margin compression or elevated credit costs. With a modest equity base relative to debt ($73.5 million), capital efficiency appears suboptimal. Further analysis of loan portfolio quality and interest rate sensitivity would clarify sustainability.

Balance Sheet And Financial Health

FB Bancorp maintains a solid cash position ($98.8 million), providing liquidity buffer against its $73.5 million debt. However, the net loss and negative cash flows raise concerns about long-term solvency if trends persist. The absence of dividends aligns with capital preservation priorities amid financial stress.

Growth Trends And Dividend Policy

The lack of dividend payouts and recent losses suggest a non-existent growth trajectory or reinvestment focus. Without clear revenue expansion or margin improvement, the company may need strategic restructuring to reignite growth. Investor returns are currently deferred until profitability stabilizes.

Valuation And Market Expectations

Market expectations likely reflect skepticism, given the negative EPS and cash flows. Valuation metrics would hinge on turnaround potential, but absent near-term catalysts, the stock may trade at a discount to book value. Sector-wide interest rate trends could further influence performance.

Strategic Advantages And Outlook

FB Bancorp’s community banking focus offers localized advantages, but macroeconomic headwinds and competition pose risks. A return to profitability would require cost discipline or loan book optimization. The outlook remains cautious unless operational improvements materialize.

Sources

Company filings (CIK: 0002013639), FY 2024 preliminary 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