investorscraft@gmail.com

Intrinsic ValueQCR Holdings, Inc. (QCRH)

Previous Close$76.78
Intrinsic Value
Upside potential
Previous Close
$76.78

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

QCR Holdings, Inc. operates as a multi-bank holding company providing commercial and consumer banking services primarily in the Midwest. The company generates revenue through interest income from loans, investment securities, and fee-based services such as wealth management and treasury solutions. Its subsidiaries, including Quad City Bank & Trust and Cedar Rapids Bank & Trust, serve small to mid-sized businesses, professionals, and individuals, emphasizing relationship-driven banking with a focus on local markets. QCRH differentiates itself through personalized service, niche lending expertise, and a conservative risk management approach. The company competes in a fragmented regional banking sector, leveraging its community-focused model to maintain strong customer retention and cross-selling opportunities. Its market position is bolstered by strategic acquisitions and organic growth in commercial lending, particularly in C&I and CRE segments.

Revenue Profitability And Efficiency

In FY 2024, QCRH reported $337.7 million in revenue and $113.9 million in net income, reflecting a net margin of approximately 33.7%. The absence of capital expenditures suggests efficient operational management, while robust operating cash flow of $444.5 million underscores strong liquidity generation. Diluted EPS of $6.71 indicates solid profitability per share, supported by disciplined cost control and revenue diversification.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio yield and low-cost deposit base, with net income representing a 33.7% return on revenue. Operating cash flow significantly exceeds net income, highlighting effective working capital management. The lack of capital expenditures further emphasizes capital efficiency, allowing reinvestment in high-return lending activities or strategic acquisitions.

Balance Sheet And Financial Health

QCRH maintains a conservative balance sheet with $235.2 million in cash and equivalents against $567.7 million in total debt, suggesting manageable leverage. The liquidity position is reinforced by strong operating cash flow, providing flexibility for growth or debt servicing. The company’s capital structure appears balanced, with no immediate solvency concerns given its profitability and cash generation.

Growth Trends And Dividend Policy

Growth is likely organic and acquisition-driven, given the regional banking focus. The $0.24 annual dividend per share implies a modest payout ratio, prioritizing retained earnings for expansion. Historical trends suggest a steady but cautious approach to capital returns, aligning with its conservative financial strategy and growth objectives.

Valuation And Market Expectations

At 16.9 million shares outstanding, the market likely values QCRH based on its earnings stability and regional market penetration. The P/E ratio derived from $6.71 EPS would depend on the current stock price, but the company’s profitability and cash flow support a premium to smaller peers. Investor expectations may center on continued niche lending growth and margin resilience.

Strategic Advantages And Outlook

QCRH’s community banking model and localized decision-making provide a competitive edge in customer retention. Near-term prospects hinge on interest rate trends and regional economic conditions, but its conservative underwriting and diversified revenue streams mitigate downside risks. Strategic acquisitions could further enhance scale, while sustained profitability supports long-term shareholder value.

Sources

Company filings (10-K), CIK 0000906465

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