investorscraft@gmail.com

Intrinsic ValueGreene County Bancorp, Inc. (GCBC)

Previous Close$23.89
Intrinsic Value
Upside potential
Previous Close
$23.89

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

Greene County Bancorp, Inc. operates as a community-focused financial institution, primarily serving retail and commercial customers in New York through its subsidiary, Bank of Greene County. The company generates revenue primarily through interest income from loans, including residential mortgages, commercial real estate, and consumer lending, alongside fee-based services such as deposit accounts and wealth management. Its localized approach fosters strong customer relationships, differentiating it from larger regional and national banks. The bank’s conservative underwriting and community-centric strategy position it as a stable player in a competitive regional banking landscape. With a focus on rural and semi-urban markets, Greene County Bancorp benefits from lower customer acquisition costs and higher deposit stability compared to metropolitan peers. Its niche market presence allows for tailored financial solutions, reinforcing customer loyalty and mitigating attrition risks. The bank’s emphasis on prudent risk management and organic growth underscores its resilience amid economic fluctuations.

Revenue Profitability And Efficiency

In FY 2024, Greene County Bancorp reported revenue of $64.1 million and net income of $24.8 million, reflecting a net margin of approximately 38.6%. The diluted EPS of $1.45 indicates efficient earnings distribution across its 17 million outstanding shares. Operating cash flow of $24.9 million, net of $1.5 million in capital expenditures, underscores solid cash generation capabilities relative to its asset base.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a stable net interest margin, supported by its loan portfolio and low-cost deposit base. With $190.4 million in cash and equivalents against $199.1 million in total debt, Greene County Bancorp maintains balanced leverage, though its debt-to-liquidity ratio suggests moderate reliance on borrowed funds. Capital efficiency is evident in its ability to sustain profitability without aggressive expansion.

Balance Sheet And Financial Health

Greene County Bancorp’s balance sheet reflects liquidity strength, with cash and equivalents covering nearly all short-term obligations. Total debt of $199.1 million is manageable given its asset quality and earnings consistency. The absence of significant goodwill or intangible assets further bolsters its financial health, with a conservative approach to risk and leverage.

Growth Trends And Dividend Policy

The company’s growth has been steady, with revenue and net income showing consistent performance. Its dividend payout of $0.36 per share aligns with a conservative payout ratio, prioritizing capital retention over aggressive distributions. This strategy supports future lending capacity and regulatory capital requirements, balancing shareholder returns with long-term stability.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.45 EPS, Greene County Bancorp’s valuation reflects its niche market position and reliable earnings. Market expectations likely hinge on interest rate trends and regional economic conditions, with its community banking model offering defensive appeal in volatile rate environments.

Strategic Advantages And Outlook

Greene County Bancorp’s localized expertise and conservative risk management provide a competitive edge. Its outlook remains stable, with growth tied to organic loan demand and deposit retention. Potential headwinds include rising funding costs, but its disciplined approach positions it well for sustained profitability.

Sources

Company filings (CIK: 0001070524), FY 2024 preliminary financials

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