investorscraft@gmail.com

Intrinsic Value of Independent Bank Corporation (IBCP)

Previous Close$33.74
Intrinsic Value
Upside potential
Previous Close
$33.74

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

Independent Bank Corporation operates as a regional bank holding company, primarily serving customers in Michigan through its subsidiary, Independent Bank. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its core offerings encompass residential mortgages, commercial real estate loans, and small business financing, supported by a network of branches and digital banking platforms. As a community-focused institution, IBCP emphasizes personalized service and local market expertise, differentiating itself from larger national competitors. The bank maintains a stable market position in Michigan, leveraging its regional presence to build long-term customer relationships. Its conservative underwriting practices and diversified loan portfolio mitigate sector-specific risks, while its deposit base provides a reliable funding source. IBCP’s competitive edge lies in its ability to adapt to local economic conditions while maintaining disciplined credit standards.

Revenue Profitability And Efficiency

In FY 2024, Independent Bank Corporation reported revenue of $215.8 million, with net income of $66.8 million, reflecting a net margin of approximately 31%. Diluted EPS stood at $3.16, demonstrating solid profitability. Operating cash flow was $63.2 million, while capital expenditures totaled $7.95 million, indicating efficient capital deployment. The bank’s focus on cost management and interest income stability supports its earnings resilience.

Earnings Power And Capital Efficiency

IBCP’s earnings power is underpinned by its diversified loan portfolio and stable net interest margin. The company’s capital efficiency is evident in its ability to generate consistent returns without excessive leverage. With $119.9 million in cash and equivalents against $124.4 million in total debt, the bank maintains a balanced capital structure, ensuring liquidity while optimizing shareholder returns.

Balance Sheet And Financial Health

The balance sheet reflects prudent financial management, with $119.9 million in cash and equivalents providing ample liquidity. Total debt of $124.4 million is manageable relative to equity and earnings. The bank’s conservative approach to risk and strong asset quality positions it well to navigate economic cycles, with no immediate solvency concerns.

Growth Trends And Dividend Policy

IBCP has demonstrated steady growth, supported by its regional focus and disciplined expansion. The company pays a dividend of $1.00 per share, signaling a commitment to returning capital to shareholders. While growth may be modest compared to larger peers, its stability and dividend consistency appeal to income-focused investors.

Valuation And Market Expectations

The bank’s valuation reflects its regional positioning and earnings stability. Market expectations likely center on sustained profitability and disciplined growth, with investors valuing its reliable dividend and conservative risk profile. The current EPS of $3.16 suggests a reasonable earnings multiple relative to peers.

Strategic Advantages And Outlook

IBCP’s strategic advantages include its deep regional roots, diversified revenue streams, and strong customer relationships. The outlook remains positive, with the bank well-positioned to capitalize on Michigan’s economic activity. Challenges may arise from interest rate volatility, but its conservative approach mitigates downside risks.

Sources

10-K filings, company investor relations

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