investorscraft@gmail.com

Intrinsic ValueBank OZK (OZKAP)

Previous Close$16.75
Intrinsic Value
Upside potential
Previous Close
$16.75

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

Bank OZK operates as a regional bank with a focus on commercial real estate lending, particularly in the construction and development sectors. The bank generates revenue primarily through interest income from loans, supplemented by fees from deposit services and wealth management. Its niche expertise in high-margin commercial real estate lending distinguishes it from peers, allowing it to maintain strong underwriting standards and risk-adjusted returns. Bank OZK serves a diverse clientele, including developers, investors, and businesses, with a geographic footprint concentrated in the southeastern and southwestern United States. The bank has cultivated a reputation for disciplined growth and conservative risk management, positioning it as a reliable lender in volatile market conditions. Its ability to identify and capitalize on underserved segments of the commercial real estate market has contributed to its sustained profitability and competitive edge.

Revenue Profitability And Efficiency

Bank OZK reported revenue of $2.77 billion for FY 2024, with net income of $716.5 million, reflecting a robust net margin of approximately 25.8%. Diluted EPS stood at $6.14, demonstrating strong earnings power. Operating cash flow was $834.5 million, while capital expenditures totaled $95.6 million, indicating efficient capital deployment. The bank’s profitability metrics underscore its ability to generate consistent returns from its core lending activities.

Earnings Power And Capital Efficiency

The bank’s earnings are driven by its high-yielding commercial real estate loan portfolio, which benefits from disciplined underwriting and selective origination. With a focus on risk-adjusted returns, Bank OZK maintains a capital-efficient model, as evidenced by its ability to grow earnings while managing credit risk. The $6.14 diluted EPS highlights its capacity to translate revenue into shareholder value effectively.

Balance Sheet And Financial Health

Bank OZK’s balance sheet remains solid, with $2.78 billion in cash and equivalents and total debt of $883 million, reflecting a conservative leverage profile. The bank’s liquidity position is strong, supported by stable deposit funding and prudent asset-liability management. Its financial health is further reinforced by a well-diversified loan portfolio and a history of low credit losses.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth in its loan portfolio and earnings, supported by its niche focus on commercial real estate. It pays a dividend of $1.15624 per share, reflecting a commitment to returning capital to shareholders. The dividend policy aligns with its earnings stability and conservative financial management, ensuring sustainable payouts.

Valuation And Market Expectations

Bank OZK’s valuation reflects its earnings stability and niche market positioning. Investors likely price in its disciplined growth strategy and ability to navigate cyclical real estate markets. The bank’s premium to peers may be justified by its track record of risk-adjusted returns and conservative balance sheet management.

Strategic Advantages And Outlook

Bank OZK’s strategic advantages include its specialized lending expertise, conservative risk culture, and geographic focus. The outlook remains positive, supported by steady demand for commercial real estate financing and the bank’s ability to capitalize on market opportunities. Its disciplined approach positions it well for sustained profitability in varying economic conditions.

Sources

10-K, company filings

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