investorscraft@gmail.com

Intrinsic ValueHomeTrust Bancshares, Inc. (HTB)

Previous Close$43.12
Intrinsic Value
Upside potential
Previous Close
$43.12

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

HomeTrust Bancshares, Inc. operates as the holding company for HomeTrust Bank, a regional financial institution primarily serving the Southeastern United States. The company generates revenue through traditional banking activities, including commercial and consumer lending, mortgage origination, and deposit services. Its market position is anchored in community-focused banking, targeting small to mid-sized businesses and retail customers with personalized financial solutions. HomeTrust differentiates itself through localized decision-making and relationship-driven service, competing against larger national banks and regional peers. The bank’s loan portfolio is diversified across commercial real estate, residential mortgages, and consumer loans, with a conservative underwriting approach. Its deposit base is predominantly composed of low-cost core accounts, providing stable funding. HomeTrust’s strategic focus on organic growth in its existing markets, coupled with selective acquisitions, reinforces its regional footprint. The company benefits from its niche positioning in underserved markets, where it leverages deep customer relationships to maintain competitive margins.

Revenue Profitability And Efficiency

HomeTrust reported revenue of $202.1 million for FY 2024, with net income of $54.8 million, reflecting a net margin of approximately 27.1%. Diluted EPS stood at $3.22, demonstrating solid profitability. Operating cash flow was $45.0 million, while capital expenditures totaled $16.7 million, indicating disciplined capital allocation. The company’s efficiency metrics suggest a balanced approach to cost management and revenue generation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a stable net interest margin and prudent credit risk management. With $307.8 million in cash and equivalents and modest total debt of $10.1 million, HomeTrust maintains strong liquidity and capital efficiency. Its ability to generate consistent earnings from core banking operations underscores its disciplined financial strategy.

Balance Sheet And Financial Health

HomeTrust’s balance sheet reflects a conservative financial posture, with ample liquidity and low leverage. Cash and equivalents of $307.8 million provide a robust buffer, while total debt of $10.1 million is minimal relative to equity. The company’s asset quality and capital ratios align with regulatory requirements, indicating sound financial health and resilience to economic downturns.

Growth Trends And Dividend Policy

HomeTrust has demonstrated steady growth, supported by organic loan and deposit expansion. The company’s dividend policy, with a payout of $0.48 per share, reflects a commitment to returning capital to shareholders while retaining earnings for reinvestment. Future growth is likely to be driven by market penetration and potential strategic acquisitions in its core regions.

Valuation And Market Expectations

The market valuation of HomeTrust appears reasonable relative to its earnings and book value, with investors likely pricing in stable growth and regional banking tailwinds. The company’s modest debt and strong profitability metrics suggest it is well-positioned to deliver shareholder value over the long term.

Strategic Advantages And Outlook

HomeTrust’s strategic advantages include its community-centric model, conservative risk management, and strong regional presence. The outlook remains positive, with opportunities for growth in its existing markets and potential for incremental margin improvement. The company’s focus on customer relationships and operational efficiency positions it favorably in a competitive banking landscape.

Sources

Company filings (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