investorscraft@gmail.com

Intrinsic ValueFarmers National Banc Corp. (FMNB)

Previous Close$12.98
Intrinsic Value
Upside potential
Previous Close
$12.98

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

Farmers National Banc Corp. operates as a bank holding company primarily serving the Midwest region, with a focus on community banking, wealth management, and insurance services. The company generates revenue through interest income from loans and investments, fee-based services, and insurance commissions. Its core offerings include commercial and retail banking, agricultural lending, and trust services, catering to small businesses, farmers, and individual customers. Farmers National Banc differentiates itself through localized decision-making, personalized customer relationships, and a diversified revenue stream that mitigates sector-specific risks. The bank maintains a strong regional presence, leveraging its deep understanding of local economic conditions to compete against larger national players. Its market position is reinforced by a conservative lending approach and a reputation for stability, which appeals to risk-averse clientele in its rural and suburban markets.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Farmers National Banc reported revenue of $170.1 million and net income of $45.9 million, translating to a diluted EPS of $1.24. The company demonstrated solid profitability with an operating cash flow of $66.6 million, reflecting efficient operations and disciplined cost management. Notably, capital expenditures were minimal, indicating a lean operational structure typical of community banking models.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by its net interest margin and fee income, supported by a balanced loan portfolio. With no significant capital expenditures reported, Farmers National Banc allocates resources toward high-return activities like lending and wealth management. Its capital efficiency is further evidenced by a stable EPS, suggesting effective deployment of shareholder equity.

Balance Sheet And Financial Health

Farmers National Banc maintains a conservative balance sheet, with $20.4 million in cash and equivalents against $391.2 million in total debt. The debt level appears manageable given the company’s steady cash flow generation and regional banking focus. The absence of major capital expenditures underscores a low-risk financial profile, though interest rate sensitivity remains a key monitorable.

Growth Trends And Dividend Policy

The company’s growth is likely tied to regional economic conditions and organic loan expansion. A dividend of $0.68 per share reflects a commitment to returning capital to shareholders, supported by consistent earnings. While growth may be modest compared to larger banks, Farmers National Banc’s focus on stable markets provides predictable cash flows for dividends.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.24 EPS, the bank’s valuation aligns with regional peers. Market expectations likely center on steady interest income and disciplined expense control, given its community banking niche. Investors may prize its dividend yield and low volatility over aggressive growth.

Strategic Advantages And Outlook

Farmers National Banc’s strategic advantages include localized expertise, a diversified revenue mix, and a conservative risk culture. The outlook remains stable, with opportunities in agricultural lending and wealth management offsetting potential pressure from rising funding costs. Its regional focus and customer-centric model position it well for sustained, if unspectacular, performance.

Sources

Company filings (CIK: 0000709337), reported financials for FY 2024

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