investorscraft@gmail.com

Intrinsic ValueHome Federal Bancorp, Inc. of Louisiana (HFBL)

Previous Close$18.23
Intrinsic Value
Upside potential
Previous Close
$18.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Home Federal Bancorp, Inc. of Louisiana operates as a community-focused financial institution, primarily serving customers in Louisiana through its subsidiary, Home Federal Bank. The company generates revenue through traditional banking activities, including interest income from loans and investments, as well as fee-based services such as deposit accounts and wealth management. Its core offerings include residential and commercial real estate loans, consumer lending, and business banking solutions, tailored to local market needs. Positioned as a regional player, Home Federal Bancorp emphasizes personalized customer relationships and community engagement, distinguishing itself from larger national competitors. The bank’s conservative underwriting and localized expertise provide stability in its niche market, though its growth potential is constrained by geographic concentration. The competitive landscape includes both regional peers and national banks, but Home Federal’s deep community ties and responsive service model reinforce its relevance in its operating regions.

Revenue Profitability And Efficiency

For FY 2024, Home Federal Bancorp reported revenue of $20.38 million and net income of $3.59 million, translating to a diluted EPS of $1.17. Operating cash flow stood at $2.32 million, while capital expenditures were -$2.69 million, reflecting prudent investment in infrastructure. The company’s profitability metrics suggest steady operational efficiency, though its modest scale limits absolute earnings power compared to larger institutions.

Earnings Power And Capital Efficiency

The bank’s earnings are primarily driven by net interest income, supported by a disciplined loan portfolio and cost-effective funding. With a diluted EPS of $1.17, Home Federal Bancorp demonstrates adequate capital efficiency, though its regional focus may limit margin expansion opportunities. The absence of aggressive leverage or speculative investments underscores a conservative approach to capital deployment.

Balance Sheet And Financial Health

Home Federal Bancorp maintains a solid balance sheet, with $15.25 million in cash and equivalents and $7 million in total debt, indicating manageable leverage. The company’s liquidity position appears stable, supported by its community banking model, which prioritizes low-risk assets. Shareholders’ equity remains robust, reflecting a conservative financial strategy aligned with its long-term stability objectives.

Growth Trends And Dividend Policy

Growth trends are modest, consistent with the bank’s regional focus and conservative strategy. The dividend payout of $0.52 per share signals a commitment to returning capital to shareholders, though reinvestment opportunities may be limited by the company’s scale. Future growth will likely depend on organic loan expansion and potential market share gains in its existing footprint.

Valuation And Market Expectations

Given its small-cap profile and regional focus, Home Federal Bancorp’s valuation is likely influenced by local economic conditions and interest rate trends. Market expectations appear tempered, reflecting the company’s steady but unspectacular growth trajectory. Investors may value its dividend yield and low-risk profile, though upside potential is constrained by limited geographic diversification.

Strategic Advantages And Outlook

Home Federal Bancorp’s key advantages include its community-centric approach, stable deposit base, and conservative risk management. The outlook remains steady, with performance tied to regional economic health. While not positioned for rapid expansion, the bank’s reliability and customer loyalty provide a durable foundation. Challenges include competition from larger banks and interest rate sensitivity, but its niche focus mitigates some volatility.

Sources

10-K filing, CIK 0001500375

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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