investorscraft@gmail.com

Intrinsic ValuePrimis Financial Corp. (FRST)

Previous Close$13.48
Intrinsic Value
Upside potential
Previous Close
$13.48

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

Primis Financial Corp. operates as a bank holding company, primarily serving commercial and retail customers through its subsidiary, Primis Bank. The company generates revenue through interest income from loans, including commercial real estate, small business, and consumer lending, as well as fee-based services such as deposit accounts and wealth management. Positioned in the competitive regional banking sector, Primis focuses on relationship-driven banking, targeting small-to-midsize businesses and individuals in its core markets. Its strategy emphasizes digital transformation alongside traditional branch-based services to enhance customer acquisition and retention. The bank differentiates itself through personalized service and local decision-making, aiming to carve a niche in underserved communities. Despite industry pressures from larger national banks, Primis maintains a steady presence by leveraging its community-oriented approach and adaptive lending practices.

Revenue Profitability And Efficiency

Primis Financial Corp. reported revenue of $107.7 million for the period, though net income stood at a loss of $7.5 million, reflecting challenges in profitability. The diluted EPS of -$0.31 indicates pressure on earnings, likely due to elevated operating costs or credit provisions. Operating cash flow of $19.5 million suggests some operational resilience, but the absence of capital expenditures hints at conservative reinvestment amid financial headwinds.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight weakened earnings power, possibly tied to margin compression or loan loss provisions. With no capital expenditures reported, the company appears to prioritize liquidity over growth investments. The operating cash flow, while positive, may not fully offset profitability concerns, indicating a need for improved capital allocation or cost management to restore earnings stability.

Balance Sheet And Financial Health

Primis holds $64.5 million in cash and equivalents, providing a liquidity buffer against its $95.9 million total debt. The debt level is manageable relative to its cash position, but the net loss raises questions about long-term solvency if profitability does not recover. The absence of significant capital expenditures suggests a cautious approach to balance sheet management in the current environment.

Growth Trends And Dividend Policy

The company's negative earnings and flat capital spending signal muted growth momentum. However, the maintained dividend of $0.40 per share implies a commitment to shareholder returns, albeit at a potentially unsustainable payout ratio given the net loss. Investors should monitor whether Primis can align dividend policy with earnings recovery or adjust it to preserve capital.

Valuation And Market Expectations

The market likely prices Primis at a discount due to its profitability challenges, with the negative EPS reflecting subdued investor confidence. Valuation metrics would hinge on a turnaround in earnings or clearer signs of cost discipline. The dividend yield may attract income-focused investors, but sustainability concerns could limit upside until fundamentals improve.

Strategic Advantages And Outlook

Primis's community-focused model and digital initiatives provide a foundation for recovery, but execution risks remain. Improving net interest margins and controlling credit costs are critical to reversing losses. The outlook depends on macroeconomic conditions and the bank's ability to capitalize on its regional presence while navigating competitive and regulatory pressures.

Sources

Company filings, CIK 0001325670

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