investorscraft@gmail.com

Intrinsic ValueOld Second Bancorp, Inc. (OSBC)

Previous Close$19.84
Intrinsic Value
Upside potential
Previous Close
$19.84

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

Old Second Bancorp, Inc. operates as a community-focused financial holding company, primarily serving the Chicago metropolitan area through its subsidiary, Old Second National Bank. The company generates revenue primarily through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its loan portfolio is diversified across commercial real estate, small business loans, and consumer lending, with a strong emphasis on relationship banking. The bank maintains a competitive edge through localized decision-making, personalized customer service, and a deep understanding of regional market dynamics. Operating in a highly competitive Midwest banking landscape, Old Second Bancorp differentiates itself by leveraging its community-centric approach and long-standing customer relationships. Its market position is reinforced by a conservative risk management framework and a focus on stable, interest income-driven profitability. The company’s strategic footprint in economically resilient suburban Chicago markets provides a stable deposit base and lending opportunities.

Revenue Profitability And Efficiency

In FY 2024, Old Second Bancorp reported $336.2 million in revenue and $85.3 million in net income, translating to a diluted EPS of $1.87. The company’s operating cash flow stood at $131.5 million, while capital expenditures were modest at $10.8 million, reflecting disciplined cost management. These figures indicate a stable revenue model with efficient operational execution, supported by a focus on core banking activities and prudent expense control.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income, with a return on assets likely aligning with regional banking peers. Capital efficiency is evident in its balanced approach to lending and deposit growth, ensuring optimal utilization of resources. The $85.3 million net income demonstrates solid profitability, though interest rate sensitivity remains a key factor in sustaining earnings momentum.

Balance Sheet And Financial Health

Old Second Bancorp maintains a robust balance sheet, with $99.3 million in cash and equivalents and $105.2 million in total debt, reflecting a conservative leverage profile. The company’s liquidity position is adequate, supported by a stable deposit base. Its financial health appears sound, with no immediate solvency concerns, though ongoing monitoring of loan portfolio quality is warranted given macroeconomic uncertainties.

Growth Trends And Dividend Policy

Growth trends are modest, aligned with the company’s community banking focus. The dividend payout, at $0.24 per share, suggests a conservative but sustainable distribution policy, prioritizing capital retention for organic growth. Future expansion may hinge on selective market penetration and organic loan growth, rather than aggressive acquisitions or high-risk lending.

Valuation And Market Expectations

With a market capitalization derived from 44.8 million shares outstanding, the company’s valuation likely reflects its regional banking niche and steady performance. Investors may price in expectations of stable, low-to-moderate growth, with sensitivity to interest rate movements and local economic conditions. The P/E ratio, based on $1.87 EPS, would align with peers if priced competitively.

Strategic Advantages And Outlook

Old Second Bancorp’s strategic advantages include its entrenched community presence, conservative risk management, and relationship-driven banking model. The outlook remains stable, with growth contingent on maintaining asset quality and navigating interest rate volatility. Opportunities lie in deepening customer relationships and selectively expanding lending, while challenges include competitive pressures and regulatory costs.

Sources

Company filings (10-K), investor disclosures

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