investorscraft@gmail.com

Intrinsic ValuePlumas Bancorp (PLBC)

Previous Close$50.11
Intrinsic Value
Upside potential
Previous Close
$50.11

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

Plumas Bancorp operates as a regional bank holding company, primarily serving Northern California and Nevada through its subsidiary, Plumas Bank. The company focuses on community banking, offering a full suite of financial services including commercial and consumer lending, deposit accounts, and wealth management. Its revenue model is driven by net interest income from loans and investments, supplemented by fee-based services. Plumas Bancorp distinguishes itself through personalized customer relationships and a deep understanding of local markets, positioning it as a trusted financial partner for small businesses and individuals in its regions. The bank maintains a conservative risk profile, emphasizing sound underwriting and stable deposit funding. Its market position is reinforced by a strong regional presence, though it faces competition from larger national banks and fintech disruptors. Plumas Bancorp’s niche strategy allows it to capitalize on underserved rural and semi-urban markets, where it benefits from lower customer acquisition costs and higher retention rates compared to metropolitan-focused peers.

Revenue Profitability And Efficiency

Plumas Bancorp reported revenue of $62.2 million for FY 2024, with net income of $28.6 million, reflecting a robust net margin of approximately 46%. The company’s efficiency is underscored by its ability to generate $30.98 million in operating cash flow, indicating strong operational execution. With no reported capital expenditures, the bank maintains a lean cost structure, further supporting profitability.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of $4.80 demonstrates its earnings power, driven by disciplined lending practices and a stable deposit base. Plumas Bancorp’s capital efficiency is evident in its ability to convert revenue into net income effectively, with minimal reliance on debt financing. This positions the company well for sustained profitability in a competitive banking landscape.

Balance Sheet And Financial Health

Plumas Bancorp’s balance sheet remains solid, with $82.0 million in cash and equivalents and total debt of $39.8 million, indicating a conservative leverage ratio. The bank’s strong liquidity position and low debt levels provide flexibility to navigate economic uncertainties while supporting future growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its regional focus and prudent risk management. Plumas Bancorp’s dividend policy, with a payout of $1.14 per share, reflects its commitment to returning capital to shareholders while retaining earnings for reinvestment. This balanced approach aligns with its long-term growth strategy.

Valuation And Market Expectations

Plumas Bancorp’s valuation is likely influenced by its strong profitability metrics and regional market positioning. Investors may view the bank as a stable performer in the community banking sector, though its smaller scale could limit premium valuation multiples compared to larger peers.

Strategic Advantages And Outlook

Plumas Bancorp’s strategic advantages include its localized expertise, conservative risk management, and strong customer relationships. The outlook remains positive, with opportunities to expand its footprint and deepen market penetration. However, macroeconomic factors such as interest rate fluctuations and competitive pressures could impact future performance.

Sources

Company filings, CIK 0001168455

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