investorscraft@gmail.com

Intrinsic Value of Glacier Bancorp, Inc. (GBCI)

Previous Close$46.19
Intrinsic Value
Upside potential
Previous Close
$46.19

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

Glacier Bancorp, Inc. operates as a regional bank holding company primarily serving the Western United States, with a focus on community banking. The company generates revenue through a diversified mix of commercial and retail banking services, including loans, deposits, and wealth management. Glacier Bancorp distinguishes itself through a decentralized operating model, allowing local banks to maintain autonomy while leveraging shared resources. This approach fosters strong customer relationships and localized decision-making, enhancing its competitive position in niche markets. The bank’s footprint spans multiple states, targeting small to mid-sized businesses and retail clients, which provides stability against economic fluctuations. Its conservative underwriting and risk management practices further reinforce its reputation as a reliable regional player. Glacier Bancorp’s market positioning benefits from its ability to integrate acquisitions seamlessly, expanding its reach without diluting service quality. The company’s emphasis on organic growth and strategic acquisitions positions it well to capitalize on regional economic trends.

Revenue Profitability And Efficiency

Glacier Bancorp reported revenue of $1.14 billion for FY 2024, with net income of $190.1 million, reflecting a net margin of approximately 16.7%. Diluted EPS stood at $1.68, supported by disciplined cost management and stable interest income. Operating cash flow of $258 million underscores efficient liquidity management, while negligible capital expenditures indicate a lean operational structure. The bank’s profitability metrics align with regional banking peers, demonstrating consistent execution.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a balanced loan portfolio and prudent credit risk practices. Glacier Bancorp’s capital efficiency is evident in its ability to generate steady returns without excessive leverage. With $848.4 million in cash and equivalents, the bank maintains ample liquidity to support growth initiatives and absorb potential credit losses. Its moderate debt level of $2.02 billion suggests a conservative capital structure.

Balance Sheet And Financial Health

Glacier Bancorp’s balance sheet reflects solid financial health, with $848.4 million in cash and equivalents against total debt of $2.02 billion. The bank’s conservative leverage and strong liquidity position mitigate risks associated with economic downturns. Its asset quality remains robust, supported by a disciplined approach to underwriting. Shareholders’ equity and retained earnings provide a stable foundation for future growth.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through both organic means and strategic acquisitions. Its dividend policy is shareholder-friendly, with a dividend per share of $1.32, offering a reliable income stream. Glacier Bancorp’s ability to sustain dividend payments, coupled with its growth trajectory, positions it as an attractive option for income-focused investors. Future growth is likely to be driven by regional expansion and operational efficiency.

Valuation And Market Expectations

Glacier Bancorp’s valuation reflects its steady performance and regional banking strengths. Market expectations are anchored in its ability to maintain profitability amid interest rate fluctuations and economic cycles. The bank’s price-to-earnings ratio and dividend yield are competitive within the sector, suggesting balanced investor sentiment. Continued execution on growth initiatives could further enhance its market valuation over time.

Strategic Advantages And Outlook

Glacier Bancorp’s strategic advantages include its decentralized model, strong regional presence, and disciplined risk management. The outlook remains positive, supported by opportunities for targeted acquisitions and organic growth in underserved markets. While macroeconomic headwinds pose risks, the bank’s conservative approach positions it to navigate challenges effectively. Long-term prospects are bolstered by its commitment to customer-centric banking and operational efficiency.

Sources

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