investorscraft@gmail.com

Intrinsic ValueProvident Bancorp, Inc. (PVBC)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Provident Bancorp, Inc. operates as a bank holding company for Provident Bank, focusing on commercial banking services primarily in Massachusetts and New Hampshire. The company generates revenue through interest income from loans, including commercial real estate, small business, and consumer lending, as well as fee-based services such as deposit accounts and wealth management. Its market position is anchored in regional community banking, emphasizing personalized customer relationships and local market expertise. Provident Bancorp differentiates itself through a conservative lending approach and a strong deposit base, which supports stable funding costs. The bank serves small to mid-sized businesses, professionals, and retail clients, leveraging its regional presence to compete against larger national banks. While it operates in a competitive New England banking landscape, its niche focus on relationship banking and prudent risk management provides a defensible market position.

Revenue Profitability And Efficiency

Provident Bancorp reported revenue of $55.3 million for the period, with net income of $7.3 million, reflecting a net margin of approximately 13.2%. The diluted EPS stood at $0.43, indicating modest profitability. Operating cash flow was $11.9 million, suggesting healthy liquidity generation. The absence of capital expenditures implies a lean operational structure, typical for a community bank with limited physical expansion needs.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its interest income, supported by a diversified loan portfolio. With no significant capital expenditures, Provident Bancorp demonstrates efficient capital allocation, focusing on core banking operations rather than aggressive growth investments. The diluted EPS of $0.43 reflects steady but moderate earnings generation, consistent with its regional banking focus.

Balance Sheet And Financial Health

Provident Bancorp maintains a solid balance sheet, with $169.1 million in cash and equivalents, providing ample liquidity. Total debt of $48.4 million is manageable relative to its cash position, indicating low leverage risk. The absence of dividends suggests a conservative approach to capital retention, likely prioritizing balance sheet strength and potential future lending opportunities.

Growth Trends And Dividend Policy

The company exhibits stable but slow growth, typical of regional banks. With no dividend payments, Provident Bancorp appears to reinvest earnings into operations or balance sheet fortification. Its growth strategy likely centers on organic loan portfolio expansion and maintaining deposit stability, rather than aggressive M&A or shareholder payouts.

Valuation And Market Expectations

Given its modest earnings and regional focus, Provident Bancorp’s valuation likely reflects its niche market position. Investors may view it as a stable, low-growth entity, with valuation metrics aligning closely with peer community banks. The lack of dividends may limit appeal to income-focused investors, but its conservative balance sheet could attract risk-averse stakeholders.

Strategic Advantages And Outlook

Provident Bancorp’s strategic advantages include its localized customer relationships and prudent risk management. The outlook remains stable, with growth contingent on regional economic conditions and loan demand. Its conservative capital structure positions it well to navigate economic uncertainties, though competition from larger banks and digital disruptors poses long-term challenges.

Sources

Company filings (CIK: 0001778784), financial statements for FY ending 2024-12-31

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