investorscraft@gmail.com

Intrinsic ValueRhinebeck Bancorp, Inc. (RBKB)

Previous Close$11.64
Intrinsic Value
Upside potential
Previous Close
$11.64

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

Rhinebeck Bancorp, Inc. operates as a community-focused financial institution primarily serving the Hudson Valley region of New York. The company generates revenue through traditional banking activities, including commercial and consumer lending, mortgage origination, and deposit services. Its market position is anchored in localized customer relationships, offering personalized financial solutions to small businesses and retail clients. While competing with larger regional banks, Rhinebeck differentiates itself through community engagement and tailored service offerings. The bank’s loan portfolio is concentrated in commercial real estate and residential mortgages, reflecting its regional economic exposure. Rhinebeck’s deposit base provides a stable funding source, though its net interest margin faces pressure in the current rate environment. The institution maintains a conservative risk profile, focusing on credit quality and relationship banking rather than aggressive expansion.

Revenue Profitability And Efficiency

Rhinebeck Bancorp reported $25.9 million in revenue for the period, with a net loss of $8.6 million, reflecting challenges in profitability. The diluted EPS of -$0.80 underscores these pressures, likely tied to elevated provisioning or operational inefficiencies. Operating cash flow of $8.5 million suggests core banking activities remain cash-generative, though capital expenditures were negligible, indicating limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The negative net income highlights weakened earnings power, possibly due to margin compression or credit costs. With no reported capital expenditures, the bank’s capital efficiency metrics appear constrained, though its operating cash flow suggests some ability to fund operations organically. Further analysis of net interest margin and non-interest income would clarify underlying performance drivers.

Balance Sheet And Financial Health

The balance sheet shows $18.6 million in cash and equivalents against $74.9 million in total debt, indicating moderate leverage. The absence of dividends aligns with capital preservation efforts amid losses. Shareholders’ equity and asset quality metrics would provide deeper insight into financial resilience, but the current data suggests a cautious liquidity position.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividends distributed and a net loss for the period. The lack of capital expenditures hints at limited near-term expansion plans. Historical loan and deposit trends would clarify whether the bank is maintaining its market share or facing attrition in a competitive regional landscape.

Valuation And Market Expectations

The negative EPS and net loss likely weigh on valuation multiples, reflecting investor skepticism about near-term profitability. Market expectations may hinge on the bank’s ability to stabilize earnings, improve margins, or demonstrate cost discipline in upcoming quarters. Comparable regional bank valuations would contextualize Rhinebeck’s relative positioning.

Strategic Advantages And Outlook

Rhinebeck’s community banking model offers niche advantages in customer loyalty and localized decision-making. However, its outlook depends on reversing profitability challenges, potentially through loan book optimization or expense management. Macro factors like interest rates and regional economic health will also influence performance. Strategic clarity on digital adoption or M&A could reshape its trajectory.

Sources

Company filings (CIK: 0001751783), inferred from provided financials

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