investorscraft@gmail.com

Intrinsic Value of Prosperity Bancshares, Inc. (PB)

Previous Close$73.81
Intrinsic Value
Upside potential
Previous Close
$73.81

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

Prosperity Bancshares, Inc. operates as a regional bank holding company, primarily serving commercial and retail customers across Texas and Oklahoma. The company generates revenue through a diversified mix of interest income from loans and securities, alongside fee-based services such as wealth management, treasury solutions, and mortgage banking. Its core offerings include commercial lending, residential mortgages, and consumer banking, supported by a network of branches strategically positioned in high-growth markets. Prosperity Bancshares distinguishes itself through a community-focused approach, emphasizing personalized customer relationships and localized decision-making. This positions it competitively against both larger national banks and smaller regional players, allowing it to capture market share in its operating regions. The bank has also invested in digital banking capabilities to enhance customer convenience while maintaining its traditional strengths in relationship banking. Its conservative underwriting standards and disciplined risk management have contributed to a stable loan portfolio, reinforcing its reputation as a reliable financial partner in its markets.

Revenue Profitability And Efficiency

For FY 2024, Prosperity Bancshares reported revenue of $1.74 billion and net income of $479.4 million, translating to a diluted EPS of $5.05. The company's operating cash flow stood at $472.7 million, with capital expenditures of $21.1 million, reflecting efficient capital deployment. These metrics underscore its ability to maintain profitability while managing operational costs effectively in a competitive banking environment.

Earnings Power And Capital Efficiency

Prosperity Bancshares demonstrates solid earnings power, driven by its interest income and fee-based revenue streams. The company's capital efficiency is evident in its ability to generate consistent returns, supported by a disciplined approach to loan origination and deposit gathering. Its diversified revenue mix helps mitigate risks associated with interest rate fluctuations, contributing to stable earnings performance.

Balance Sheet And Financial Health

As of FY 2024, Prosperity Bancshares held $1.97 billion in cash and equivalents, with total debt of $3.42 billion. The company's balance sheet reflects a prudent balance between liquidity and leverage, ensuring financial flexibility. Its strong deposit base and conservative loan-to-value ratios further reinforce its financial stability, positioning it well to navigate economic cycles.

Growth Trends And Dividend Policy

Prosperity Bancshares has maintained a consistent dividend policy, with a dividend per share of $2.28 in FY 2024. The company's growth strategy focuses on organic expansion and selective acquisitions in its core markets. While loan growth has been steady, the bank remains cautious in its underwriting, prioritizing asset quality over aggressive expansion.

Valuation And Market Expectations

The market values Prosperity Bancshares based on its stable earnings, conservative risk profile, and regional market strength. Its valuation reflects expectations of steady, albeit moderate, growth in a competitive banking landscape. Investors likely appreciate its dividend reliability and disciplined capital management, which contribute to its appeal as a defensive financial stock.

Strategic Advantages And Outlook

Prosperity Bancshares benefits from its strong regional presence, conservative risk management, and customer-centric approach. Looking ahead, the company is well-positioned to capitalize on economic growth in Texas and Oklahoma, while its digital investments should enhance operational efficiency. Challenges include interest rate volatility and competitive pressures, but its disciplined strategy provides a solid foundation for sustained performance.

Sources

10-K filing, company investor relations

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