investorscraft@gmail.com

Intrinsic ValuePCB Bancorp (PCB)

Previous Close$22.44
Intrinsic Value
Upside potential
Previous Close
$22.44

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

PCB Bancorp operates as the holding company for Pacific City Bank, a regional bank primarily serving the Korean-American community and small-to-medium-sized businesses in Southern California. The bank generates revenue through traditional banking services, including commercial and retail lending, deposit accounts, and treasury management. Its niche focus on the Korean-American market provides a competitive edge in a densely populated and financially active demographic, fostering strong customer loyalty and localized expertise. The bank’s loan portfolio is diversified across commercial real estate, small business loans, and consumer lending, with a disciplined underwriting approach that mitigates risk. While regional banks face intense competition from national players and fintech disruptors, PCB Bancorp’s community-centric model and cultural fluency position it as a trusted financial partner in its target markets. The bank’s growth is closely tied to the economic vitality of Southern California, particularly the small business sector, which benefits from its tailored financial solutions.

Revenue Profitability And Efficiency

In FY 2024, PCB Bancorp reported revenue of $99.7 million and net income of $25.8 million, reflecting a net margin of approximately 25.9%. The bank’s diluted EPS stood at $1.74, supported by disciplined cost management and stable interest income. Operating cash flow of $38.9 million underscores efficient liquidity management, with no reported capital expenditures, indicating a lean operational structure. The absence of significant capex suggests a focus on organic growth and maintaining profitability.

Earnings Power And Capital Efficiency

PCB Bancorp demonstrates solid earnings power, with a return on equity (ROE) implied by its net income and share count. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. Its loan portfolio and deposit mix appear well-balanced, contributing to stable net interest margins. The lack of debt beyond the reported $33.7 million suggests prudent leverage management.

Balance Sheet And Financial Health

The bank’s balance sheet remains robust, with $27.1 million in cash and equivalents providing liquidity. Total debt of $33.7 million is modest relative to its equity base, indicating a conservative capital structure. The absence of significant liabilities beyond this debt suggests strong financial health, with ample capacity to absorb economic shocks. PCB Bancorp’s asset quality and reserve adequacy would require further disclosure for a complete assessment.

Growth Trends And Dividend Policy

PCB Bancorp’s growth trajectory appears steady, with its revenue and net income reflecting consistent performance. The bank’s dividend policy, evidenced by a $0.76 per share payout, signals a commitment to returning capital to shareholders. The dividend yield, combined with earnings retention, suggests a balanced approach to growth and shareholder returns. Future growth may hinge on expanding its loan portfolio and deposit base within its core markets.

Valuation And Market Expectations

The bank’s valuation metrics, such as P/E and price-to-book, would depend on its current market price, which is not provided. However, its EPS of $1.74 and dividend payout suggest a reasonable earnings multiple if aligned with regional bank peers. Market expectations likely center on its ability to maintain profitability amid interest rate fluctuations and competitive pressures in the Southern California banking sector.

Strategic Advantages And Outlook

PCB Bancorp’s strategic advantages lie in its deep community ties and specialized focus on the Korean-American market, which fosters customer retention and organic growth. The outlook remains positive, assuming stable economic conditions in its operating regions. Challenges include competition from larger banks and fintechs, but its localized expertise and prudent risk management position it well for sustained performance.

Sources

10-K filings, company financial 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