investorscraft@gmail.com

Intrinsic Value of Penns Woods Bancorp, Inc. (PWOD)

Previous Close$32.22
Intrinsic Value
Upside potential
Previous Close
$32.22

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

Penns Woods Bancorp, Inc. operates as a community bank holding company, primarily serving customers in Pennsylvania through its subsidiary, Jersey Shore State Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core offerings encompass residential mortgages, commercial loans, and consumer banking products, tailored to local businesses and individuals. The bank maintains a strong regional presence, leveraging personalized service and community relationships to differentiate itself from larger national competitors. Penns Woods Bancorp focuses on mid-market commercial clients and retail customers, emphasizing long-term client retention over aggressive expansion. Its market position is reinforced by a conservative risk management approach and a stable deposit base, which supports steady lending growth. The company operates in a competitive regional banking sector, where it balances scale limitations with niche expertise in rural and small-town markets.

Revenue Profitability And Efficiency

In FY 2024, Penns Woods Bancorp reported revenue of $68.5 million and net income of $17.7 million, reflecting a net margin of approximately 25.9%. The diluted EPS of $2.35 indicates efficient earnings distribution across its 7.5 million outstanding shares. Operating cash flow stood at $19.4 million, though capital expenditures of $13.3 million suggest ongoing investments in infrastructure or technology. The bank’s profitability metrics align with regional peer averages, supported by disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio and interest income, with a focus on maintaining asset quality. Capital efficiency appears moderate, as evidenced by its ability to generate consistent operating cash flow relative to its debt levels. The $1.28 dividend per share underscores a commitment to shareholder returns, consuming a portion of earnings while retaining capital for growth.

Balance Sheet And Financial Health

Penns Woods Bancorp’s balance sheet shows $29.0 million in cash and equivalents against $299.7 million in total debt, indicating a leveraged but manageable position. The liquidity cushion is adequate for a regional bank of its size, though debt levels warrant monitoring in rising rate environments. The absence of excessive short-term liabilities suggests prudent financial management.

Growth Trends And Dividend Policy

Growth trends are likely tempered by the bank’s regional focus, with organic expansion constrained by market saturation. The dividend yield, based on the $1.28 annual payout, reflects a stable but not aggressive distribution policy. Future growth may hinge on selective acquisitions or digital banking adoption to offset limited geographic diversification.

Valuation And Market Expectations

The bank’s valuation metrics are typical for a small-cap regional player, with investors likely pricing in modest growth expectations. Market sentiment may be influenced by interest rate trends and local economic conditions, given Penns Woods’ concentrated exposure to Pennsylvania.

Strategic Advantages And Outlook

Penns Woods Bancorp’s strategic advantages include deep community ties and a conservative credit culture, which mitigate risks. The outlook remains stable, though dependent on macroeconomic factors affecting regional lending demand. Technological upgrades and niche market focus could enhance competitiveness over time.

Sources

Company filings (CIK: 0000716605), disclosed financials for FY 2024

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