investorscraft@gmail.com

Intrinsic ValueSouthside Bancshares, Inc. (SBSI)

Previous Close$30.45
Intrinsic Value
Upside potential
Previous Close
$30.45

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

Southside Bancshares, Inc. operates as a bank holding company for Southside Bank, providing a comprehensive suite of financial services primarily in Texas. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, mortgage origination, and wealth management. Its market position is anchored in community banking, serving small to mid-sized businesses and individual customers with a focus on personalized service and local decision-making. Southside Bancshares distinguishes itself through a conservative lending approach and deep regional relationships, which bolster its resilience in competitive markets. The bank’s diversified revenue streams, including fee-based services and interest income, provide stability amid economic fluctuations. While it operates in a crowded regional banking sector, its strong brand recognition and customer loyalty in Texas enhance its competitive edge. The company’s emphasis on prudent risk management and organic growth further solidifies its reputation as a reliable financial partner in its core markets.

Revenue Profitability And Efficiency

In FY 2024, Southside Bancshares reported revenue of $257.9 million and net income of $88.5 million, reflecting a net margin of approximately 34.3%. The diluted EPS stood at $2.92, demonstrating solid profitability. Operating cash flow of $101.8 million indicates efficient cash generation, while negligible capital expenditures suggest a lean operational structure. These metrics underscore the company’s ability to convert revenue into earnings effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue mix and disciplined cost management. With no significant capital expenditures reported, Southside Bancshares maintains high capital efficiency, allowing for reinvestment in growth initiatives or shareholder returns. The robust operating cash flow relative to net income highlights strong underlying business performance and minimal non-cash adjustments.

Balance Sheet And Financial Health

Southside Bancshares exhibits a solid balance sheet, with cash and equivalents of $373.4 million providing liquidity. Total debt of $976.4 million is manageable given the company’s earnings and cash flow. The absence of reported capital expenditures suggests conservative financial management, reinforcing its financial stability and capacity to meet obligations.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its regional focus and diversified services. A dividend per share of $1.44 reflects a commitment to returning capital to shareholders, aligning with its conservative financial strategy. This payout, combined with retained earnings, suggests a balanced approach to growth and shareholder value.

Valuation And Market Expectations

With a diluted EPS of $2.92 and a consistent dividend, Southside Bancshares is likely valued for its stability and yield. Market expectations may center on its ability to maintain profitability in a competitive regional banking environment, with investors weighing its conservative approach against growth potential.

Strategic Advantages And Outlook

Southside Bancshares’ strategic advantages include its strong regional presence, conservative risk management, and diversified revenue streams. The outlook remains stable, with potential growth tied to Texas’s economic performance. Its focus on organic expansion and customer retention positions it well to navigate sector challenges while sustaining profitability.

Sources

Company filings, CIK 0000705432

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