investorscraft@gmail.com

Intrinsic ValueRichmond Mutual Bancorporation, Inc. (RMBI)

Previous Close$14.03
Intrinsic Value
Upside potential
Previous Close
$14.03

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

Richmond Mutual Bancorporation, Inc. operates as a community-focused financial institution, primarily serving individuals and small to mid-sized businesses in its regional markets. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core offerings include residential mortgages, commercial real estate loans, and consumer loans, supported by a stable deposit base. Positioned as a trusted local bank, RMBI emphasizes personalized customer relationships and community reinvestment, distinguishing itself from larger national competitors. The bank’s conservative underwriting and localized decision-making contribute to its resilience in economic cycles. While it faces competition from both regional peers and digital-first banks, RMBI’s entrenched market presence and niche focus provide a defensible position in its operating regions.

Revenue Profitability And Efficiency

In FY 2024, RMBI reported revenue of $43.2 million, with net income of $9.4 million, reflecting a net margin of approximately 21.7%. Diluted EPS stood at $0.92, indicating steady profitability. Operating cash flow of $14.8 million underscores efficient core operations, with no reported capital expenditures, suggesting a lean operational structure. The bank’s ability to convert revenue into earnings demonstrates disciplined cost management and stable interest income generation.

Earnings Power And Capital Efficiency

RMBI’s earnings power is driven by its loan portfolio and deposit franchise, with a focus on maintaining healthy net interest margins. The absence of capital expenditures highlights capital-light operations, allowing reinvestment into growth or shareholder returns. The bank’s diluted EPS of $0.92 reflects efficient use of equity, though its modest scale may limit absolute earnings growth compared to larger institutions.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with $22.1 million in cash and equivalents against $265 million in total debt. This leverage ratio suggests manageable debt levels, supported by stable cash flows. The lack of capital expenditures indicates minimal reinvestment needs, preserving liquidity. RMBI’s financial health appears sound, with sufficient liquidity to meet obligations and support modest growth initiatives.

Growth Trends And Dividend Policy

RMBI’s growth is likely organic, given its community banking focus. The dividend payout of $0.57 per share represents a yield of approximately 3.7% (assuming a $15 share price), signaling a commitment to returning capital to shareholders. However, the bank’s regional concentration may limit near-term expansion opportunities, requiring disciplined balance sheet management to sustain dividend consistency.

Valuation And Market Expectations

The bank trades at a P/E ratio of approximately 16.3x (assuming a $15 share price), aligning with regional bank peers. Market expectations likely reflect steady, low-growth earnings, with valuation supported by dividend yield and conservative risk profile. Investor sentiment may hinge on interest rate trends and local economic conditions impacting loan demand and margins.

Strategic Advantages And Outlook

RMBI’s strategic advantages include deep community ties, localized decision-making, and a conservative risk appetite. The outlook remains stable, with earnings likely driven by net interest income and cost control. Challenges include competition from digital banks and interest rate volatility, but the bank’s niche focus and customer loyalty provide a buffer. Execution on loan growth and deposit retention will be key to maintaining profitability.

Sources

Company filings (CIK: 0001767837), estimated calculations based on provided data

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