investorscraft@gmail.com

Intrinsic Value of Preferred Bank (PFBC)

Previous Close$91.43
Intrinsic Value
Upside potential
Previous Close
$91.43

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

Preferred Bank operates as a regional commercial bank primarily serving small to mid-sized businesses, professionals, and high-net-worth individuals in California. The bank generates revenue through interest income from loans, including commercial real estate, SBA lending, and trade finance, complemented by fee-based services such as treasury management and foreign exchange. Its niche focus on relationship banking and tailored financial solutions distinguishes it from larger competitors, fostering strong client retention. The bank maintains a conservative underwriting approach, which has historically contributed to lower non-performing assets compared to peers. With a concentrated presence in high-growth urban markets like Los Angeles and San Francisco, Preferred Bank benefits from local economic activity while managing exposure to regional risks. Its market position is reinforced by a reputation for personalized service and operational agility, allowing it to capitalize on opportunities in specialized lending segments underserved by national banks.

Revenue Profitability And Efficiency

Preferred Bank reported $284.0 million in revenue for FY 2024, with net income of $130.7 million, reflecting a robust net margin of 46.0%. Diluted EPS stood at $9.65, supported by efficient operations and disciplined cost management. Operating cash flow of $164.5 million underscores strong core earnings, while minimal capital expenditures ($0.9 million) highlight a capital-light model focused on organic growth rather than infrastructure investments.

Earnings Power And Capital Efficiency

The bank demonstrates consistent earnings power, driven by high-yielding loan portfolios and stable deposit funding. Its capital efficiency is evident in a tangible common equity ratio that supports both growth and regulatory requirements. The absence of significant debt ($165.5 million against $765.5 million in cash) further enhances flexibility, allowing reinvestment in higher-margin lending activities or shareholder returns.

Balance Sheet And Financial Health

Preferred Bank maintains a solid balance sheet, with $765.5 million in cash and equivalents providing ample liquidity. Total debt of $165.5 million is modest relative to equity, indicating low leverage. Asset quality metrics remain favorable, with conservative loan-to-value ratios and prudent risk management practices mitigating credit risks. The bank’s capital ratios exceed regulatory minimums, ensuring resilience in economic downturns.

Growth Trends And Dividend Policy

The bank has exhibited steady growth in loans and deposits, aligned with regional economic trends. A dividend of $2.90 per share reflects a payout ratio of approximately 30%, balancing income distribution with retained earnings for growth. Historical dividend increases suggest a commitment to returning capital while maintaining flexibility for organic expansion or strategic acquisitions.

Valuation And Market Expectations

At a P/E ratio of approximately 8.5x (based on FY 2024 EPS), the bank trades at a discount to peers, possibly reflecting its regional focus and smaller scale. Market expectations appear conservative, pricing in moderate loan growth and stable net interest margins, though upside could emerge from higher-than-expected rate environments or market share gains.

Strategic Advantages And Outlook

Preferred Bank’s localized expertise and relationship-driven model provide a defensible niche against larger competitors. Near-term prospects are tied to California’s economic health, with opportunities in commercial lending offset by potential real estate volatility. Long-term success will depend on maintaining credit discipline while selectively expanding into adjacent markets or digital banking services to enhance customer reach.

Sources

Company 10-K filings, 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