investorscraft@gmail.com

Intrinsic ValueRegional Management Corp. (RM)

Previous Close$37.05
Intrinsic Value
Upside potential
Previous Close
$37.05

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

Regional Management Corp. operates as a diversified consumer finance company, specializing in installment loans, retail financing, and insurance products. The company primarily serves underbanked and non-prime borrowers through a network of branches across the U.S., offering flexible credit solutions tailored to local market needs. Its core revenue model relies on interest income from loans, supplemented by fees and insurance premiums, positioning it as a niche player in the subprime lending sector. Regional Management differentiates itself through personalized customer service and a decentralized operational approach, allowing for localized underwriting and risk management. The company competes with larger financial institutions and fintech lenders but maintains a strong foothold in underserved regional markets where traditional banks often lack presence. Its diversified product portfolio, including small and large installment loans, auto loans, and retail credit programs, provides resilience against economic fluctuations while catering to a broad customer base.

Revenue Profitability And Efficiency

In FY 2024, Regional Management reported revenue of $588.5 million, with net income of $41.2 million, reflecting a net margin of approximately 7%. Diluted EPS stood at $4.03, demonstrating steady profitability. Operating cash flow was robust at $268.9 million, though capital expenditures were minimal at $5.1 million, indicating a capital-light business model focused on loan origination rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to maintain a healthy interest spread and manage credit risk effectively. With $1.51 billion in total debt against $4.0 million in cash, leverage is elevated but typical for a finance-focused business. The high operating cash flow relative to net income suggests strong cash conversion, supporting reinvestment and debt servicing.

Balance Sheet And Financial Health

Regional Management’s balance sheet reflects its lending focus, with total debt of $1.51 billion outweighing cash reserves of $3.95 million. The debt load is manageable given the company’s recurring cash flow from loan repayments, but interest rate volatility remains a key risk. Shareholders’ equity is supported by retained earnings, with no significant near-term liquidity concerns evident.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, paying $1.20 per share in FY 2024, yielding approximately 3% based on current share prices. Growth is primarily organic, driven by loan portfolio expansion and regional market penetration. While not aggressively scaling, Regional Management balances reinvestment with shareholder returns, reflecting a mature yet stable growth trajectory.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $4.03 EPS, the market appears to price Regional Management as a mid-risk financial services firm. Investors likely weigh its niche market position against macroeconomic risks, such as rising defaults in a higher-rate environment. The stock’s valuation reflects moderate growth expectations and a focus on sustainable profitability.

Strategic Advantages And Outlook

Regional Management’s decentralized model and localized underwriting provide a competitive edge in risk management. The outlook hinges on maintaining credit quality while navigating economic headwinds. Strategic opportunities include fintech partnerships or geographic expansion, though the company’s conservative approach suggests incremental growth. Long-term success will depend on balancing loan growth with prudent risk controls in a cyclical industry.

Sources

Company filings (10-K), investor presentations

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