investorscraft@gmail.com

Intrinsic ValueFive Star Bancorp (FSBC)

Previous Close$39.62
Intrinsic Value
Upside potential
Previous Close
$39.62

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

Five Star Bancorp operates as a regional bank holding company, primarily serving commercial and retail clients in California. The company generates revenue through interest income from loans, including commercial real estate, agricultural, and small business lending, as well as fee-based services such as treasury management and deposit accounts. Its market position is anchored in a relationship-driven approach, targeting mid-sized businesses and high-net-worth individuals with tailored financial solutions. The bank differentiates itself through localized decision-making and a strong community presence, which enhances customer retention and cross-selling opportunities. In a competitive regional banking sector, Five Star Bancorp maintains a niche focus on underserved markets, leveraging its deep understanding of local economic conditions to mitigate risks and capitalize on growth opportunities. Its conservative underwriting standards and diversified loan portfolio further reinforce its stability in fluctuating economic cycles.

Revenue Profitability And Efficiency

Five Star Bancorp reported $124.96 million in revenue for FY 2024, with net income of $45.67 million, reflecting a robust net margin of approximately 36.5%. Diluted EPS stood at $2.26, supported by efficient cost management and stable interest income. Operating cash flow of $51.79 million underscores strong liquidity generation, while modest capital expenditures of $0.63 million indicate disciplined reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a return on assets likely in the mid-single digits, given its net income and asset base. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt obligations, with total debt of $80.75 million against cash reserves of $356.46 million, ensuring ample coverage.

Balance Sheet And Financial Health

Five Star Bancorp maintains a strong balance sheet, with $356.46 million in cash and equivalents, providing significant liquidity. Total debt of $80.75 million is manageable, representing a conservative leverage ratio. The bank’s financial health is further reinforced by its ability to sustain dividends and reinvest in operations without straining resources.

Growth Trends And Dividend Policy

Growth trends appear steady, with revenue and net income reflecting consistent performance. The company’s dividend policy, evidenced by a $0.80 per share payout, signals a commitment to shareholder returns while retaining sufficient earnings for reinvestment. This balance suggests a focus on sustainable growth rather than aggressive expansion.

Valuation And Market Expectations

With a diluted EPS of $2.26 and a dividend yield anchored by its $0.80 payout, Five Star Bancorp’s valuation likely reflects market expectations of stable, low-risk returns. Investors may price the stock conservatively, given its regional focus and moderate growth profile, aligning with broader community banking sector multiples.

Strategic Advantages And Outlook

Five Star Bancorp’s strategic advantages lie in its localized expertise and conservative risk management, positioning it well to navigate economic uncertainties. The outlook remains positive, with opportunities to expand its loan portfolio and fee-based services, though competition and interest rate volatility could pose challenges. Its strong capital base provides flexibility for organic growth or selective acquisitions.

Sources

Company filings (CIK: 0001275168), 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