investorscraft@gmail.com

Intrinsic ValueIF Bancorp, Inc. (IROQ)

Previous Close$27.12
Intrinsic Value
Upside potential
Previous Close
$27.12

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

IF Bancorp, Inc. operates as the holding company for Iroquois Federal Savings and Loan Association, a federally chartered savings institution. The company primarily serves retail customers and small businesses in Illinois, offering a range of banking products including residential and commercial loans, deposit accounts, and wealth management services. Its revenue model is anchored in net interest income from loans and investments, supplemented by fee-based services. The bank maintains a community-focused approach, emphasizing personalized customer relationships and local market expertise. Operating in a competitive regional banking sector, IF Bancorp differentiates itself through conservative underwriting and a stable deposit base. Its market position is reinforced by a strong presence in rural and suburban communities, where it benefits from long-standing customer loyalty and limited competition from larger national banks. The company’s strategic emphasis on agricultural and residential lending aligns with the economic dynamics of its service areas.

Revenue Profitability And Efficiency

For FY 2024, IF Bancorp reported revenue of $22.1 million, with net income of $1.8 million, translating to diluted EPS of $0.57. Operating cash flow stood at $2.3 million, while capital expenditures were modest at $247,000. The company’s profitability metrics reflect the challenges of a higher interest rate environment, though its net interest margin remains stable due to its loan portfolio composition and cost-effective funding structure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to generate consistent net interest income, supported by a diversified loan book and low-cost deposits. Capital efficiency is evident in its prudent balance sheet management, with a focus on maintaining adequate liquidity and regulatory capital ratios. The modest capital expenditures indicate a disciplined approach to reinvestment, prioritizing organic growth over aggressive expansion.

Balance Sheet And Financial Health

IF Bancorp’s balance sheet shows $9.6 million in cash and equivalents against total debt of $58.2 million, reflecting a leveraged but manageable position. The company’s loan-to-deposit ratio and asset quality metrics suggest sound underwriting practices. Its financial health is further supported by a stable deposit base and adherence to regulatory capital requirements, positioning it well to navigate economic fluctuations.

Growth Trends And Dividend Policy

Growth trends are tempered by the company’s focus on sustainable, organic expansion rather than rapid scaling. The dividend payout of $0.40 per share underscores a commitment to shareholder returns, with a payout ratio that balances reinvestment needs and income distribution. This conservative approach aligns with its community banking ethos and long-term stability objectives.

Valuation And Market Expectations

The company’s valuation reflects its niche market positioning and steady, albeit modest, earnings trajectory. Market expectations are likely calibrated to its regional focus and the broader interest rate environment, with investors valuing its dividend yield and low volatility over high-growth potential.

Strategic Advantages And Outlook

IF Bancorp’s strategic advantages lie in its deep local market knowledge, conservative risk management, and customer-centric model. The outlook remains stable, with opportunities to capitalize on regional economic trends while mitigating risks through disciplined lending and cost control. Its ability to maintain profitability in a challenging rate environment will be key to sustaining investor confidence.

Sources

10-K filing, CIK 0001514743

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