investorscraft@gmail.com

Intrinsic ValueLakeland Financial Corporation (LKFN)

Previous Close$59.60
Intrinsic Value
Upside potential
Previous Close
$59.60

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

Lakeland Financial Corporation operates as a regional bank holding company, primarily serving businesses and individuals in Northern Indiana through its subsidiary, Lake City Bank. The company generates revenue primarily through interest income from loans, including commercial, agricultural, and consumer lending, as well as fee-based services such as wealth management and treasury solutions. Its market position is anchored in a community-focused approach, leveraging deep local relationships to compete against larger national banks while maintaining a strong deposit base and low-cost funding structure. Lakeland Financial distinguishes itself through personalized service, localized decision-making, and a conservative credit culture, which has historically resulted in lower non-performing assets compared to peers. The bank operates in a competitive Midwest market but benefits from a stable regional economy driven by manufacturing, agriculture, and small businesses. Its niche expertise in commercial lending, particularly to middle-market companies, provides a defensible position against both regional and national competitors.

Revenue Profitability And Efficiency

Lakeland Financial reported $253.5 million in revenue for the period, with net income of $93.5 million, reflecting a net margin of approximately 36.9%. The company’s efficiency is underscored by its ability to maintain profitability despite a competitive interest rate environment, supported by disciplined cost management and a diversified revenue mix. Operating cash flow of $102.5 million indicates strong liquidity generation, while modest capital expenditures of $8.6 million suggest a lean operational model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $3.63 demonstrates solid earnings power, driven by steady net interest income and controlled operating expenses. With no reported debt and a focus on organic growth, Lakeland Financial exhibits high capital efficiency, reinvesting earnings to support loan growth and shareholder returns. Its ability to sustain profitability without leverage highlights a conservative yet effective capital allocation strategy.

Balance Sheet And Financial Health

Lakeland Financial maintains a robust balance sheet, with $6.3 million in cash and equivalents and no outstanding debt, reflecting a low-risk financial profile. The absence of leverage and a strong deposit base contribute to its financial stability, while its conservative underwriting standards have historically minimized credit risk. The company’s capital ratios remain well above regulatory requirements, ensuring resilience in economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in earnings and dividends, with a dividend per share of $1.96, indicating a commitment to returning capital to shareholders. Its growth strategy focuses on organic loan expansion and fee income diversification, rather than aggressive acquisitions. The dividend payout ratio appears sustainable, aligning with its conservative financial management and steady profitability trends.

Valuation And Market Expectations

Lakeland Financial’s valuation reflects its stable earnings profile and low-risk balance sheet, trading at a premium to regional bank peers due to its consistent performance. Market expectations likely center on its ability to maintain net interest margins in a challenging rate environment, as well as its capacity to grow loans without compromising credit quality. The absence of debt and strong capital position further support its valuation.

Strategic Advantages And Outlook

Lakeland Financial’s strategic advantages include its localized expertise, conservative credit culture, and strong customer relationships, which provide a durable competitive edge. The outlook remains positive, with opportunities to expand commercial lending and wealth management services. Potential risks include economic cyclicality in its regional markets and competitive pressures from larger banks, but its disciplined approach positions it well for sustained performance.

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