investorscraft@gmail.com

Intrinsic Value of Fidelity D & D Bancorp, Inc. (FDBC)

Previous Close$43.67
Intrinsic Value
Upside potential
Previous Close
$43.67

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

Fidelity D & D Bancorp, Inc. operates as a bank holding company for The Fidelity Deposit and Discount Bank, providing a range of financial services primarily in northeastern Pennsylvania. The company generates revenue through traditional banking activities, including commercial and retail banking, mortgage lending, and wealth management services. Its core offerings encompass deposit accounts, loans, and trust services, catering to individuals, small businesses, and commercial clients. The bank maintains a strong regional presence, leveraging local expertise and community relationships to differentiate itself in a competitive market dominated by larger national players. Fidelity D & D Bancorp emphasizes personalized customer service and localized decision-making, which enhances its ability to retain clients and attract niche segments. While its footprint is geographically concentrated, the bank benefits from stable demand for regional banking services, supported by its reputation for reliability and customer-centric solutions.

Revenue Profitability And Efficiency

In FY 2024, Fidelity D & D Bancorp reported revenue of $79.9 million and net income of $20.8 million, reflecting a net margin of approximately 26%. The company’s diluted EPS stood at $3.60, demonstrating solid profitability. Operating cash flow was $29.6 million, with no reported capital expenditures, indicating efficient cash generation from core operations. These metrics suggest disciplined cost management and a stable revenue base.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its ability to maintain a high net margin, supported by interest income from loans and low-cost deposits. With no significant capital expenditures, Fidelity D & D Bancorp allocates resources efficiently, focusing on organic growth and shareholder returns. The absence of heavy investment outlays underscores its capital-light business model and conservative financial strategy.

Balance Sheet And Financial Health

Fidelity D & D Bancorp’s balance sheet remains robust, with cash and equivalents of $83.4 million and total debt of $17.0 million, reflecting a conservative leverage profile. The company’s strong liquidity position provides flexibility to navigate economic cycles, while its low debt levels minimize financial risk. This prudent balance sheet management supports its ability to sustain dividends and reinvest in growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, though its growth trajectory appears moderate, typical of a regional bank. Fidelity D & D Bancorp pays a dividend of $1.58 per share, signaling a commitment to returning capital to shareholders. The dividend yield, combined with stable earnings, appeals to income-focused investors, though growth prospects may be limited by its regional focus and competitive banking landscape.

Valuation And Market Expectations

Fidelity D & D Bancorp’s valuation reflects its steady earnings and regional banking niche. Market expectations likely center on its ability to maintain profitability in a rising rate environment, though competition and economic conditions in its core markets could influence performance. The stock’s appeal lies in its dividend reliability and conservative financial management rather than high-growth potential.

Strategic Advantages And Outlook

The bank’s strategic advantages include its deep local market knowledge, customer loyalty, and efficient operations. Looking ahead, Fidelity D & D Bancorp is well-positioned to sustain its current performance, though expansion beyond its regional footprint may be challenging. Its outlook remains stable, with focus on maintaining profitability and shareholder returns amid evolving banking sector dynamics.

Sources

Company filings (10-K), 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