investorscraft@gmail.com

Intrinsic ValueLandmark Bancorp, Inc. (LARK)

Previous Close$26.99
Intrinsic Value
Upside potential
Previous Close
$26.99

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

Landmark Bancorp, Inc. operates as a community bank holding company, primarily serving customers in Kansas and Missouri through its subsidiary, Landmark National Bank. The company generates revenue through traditional banking activities, including commercial and residential real estate lending, agricultural loans, and consumer banking services. Its market position is anchored in localized customer relationships, offering personalized financial solutions tailored to small businesses and rural communities. The bank differentiates itself through a conservative lending approach and a strong deposit base, ensuring stability in volatile economic conditions. Operating in a competitive regional banking sector, Landmark Bancorp maintains a niche focus on agricultural and small business clients, leveraging its deep understanding of local economic dynamics. Its conservative risk management and community-centric model provide resilience against broader industry disruptions.

Revenue Profitability And Efficiency

In FY 2024, Landmark Bancorp reported revenue of $58.2 million and net income of $13.0 million, reflecting a net margin of approximately 22.4%. The company’s diluted EPS stood at $2.26, supported by disciplined cost management and stable interest income. Operating cash flow of $14.2 million indicates healthy liquidity generation, with no reported capital expenditures, suggesting efficient capital allocation.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a return on equity likely in line with regional banking peers. Its capital efficiency is underscored by a lean operational structure and a focus on core lending activities. The absence of significant capital expenditures further highlights its ability to sustain profitability without heavy reinvestment needs.

Balance Sheet And Financial Health

Landmark Bancorp maintains a solid balance sheet, with $20.3 million in cash and equivalents and total debt of $21.7 million, indicating moderate leverage. The company’s liquidity position appears robust, with sufficient reserves to meet obligations. Its conservative debt profile aligns with its risk-averse business model, ensuring financial stability.

Growth Trends And Dividend Policy

Growth trends are steady, with revenue and net income reflecting incremental gains. The company’s dividend policy is shareholder-friendly, distributing $0.84 per share, which suggests a payout ratio of approximately 37% based on FY 2024 EPS. This balance between reinvestment and returns aligns with its conservative growth strategy.

Valuation And Market Expectations

Trading at a moderate earnings multiple, Landmark Bancorp’s valuation reflects its regional focus and stable but unspectacular growth prospects. Market expectations likely center on its ability to maintain profitability in a rising rate environment, with limited exposure to high-risk lending segments.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its localized expertise and conservative risk management. Outlook remains stable, with potential growth tied to regional economic conditions. Its ability to navigate interest rate fluctuations and maintain loan quality will be critical to sustained performance.

Sources

10-K filing, CIK 0001141688

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