investorscraft@gmail.com

Intrinsic ValueSimmons First National Corporation (SFNC)

Previous Close$20.48
Intrinsic Value
Upside potential
Previous Close
$20.48

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

Simmons First National Corporation operates as a regional bank holding company, primarily serving customers across the Southern and Midwestern United States. Its core revenue model is driven by traditional banking services, including commercial and retail lending, deposit accounts, and wealth management. The company differentiates itself through a community-focused approach, leveraging localized decision-making to build strong customer relationships in its markets. SFNC operates in a competitive regional banking sector, where scale and efficiency are critical to maintaining profitability. Its market positioning is reinforced by strategic acquisitions, which have expanded its footprint and diversified revenue streams. The bank’s emphasis on relationship banking and middle-market commercial lending provides stability, though it faces margin pressures from fluctuating interest rates. With a conservative risk profile, SFNC targets steady growth in its core markets while balancing loan portfolio quality and deposit retention.

Revenue Profitability And Efficiency

In FY 2024, Simmons First National reported revenue of $762.8 million, with net income of $152.7 million, reflecting a net margin of approximately 20%. Diluted EPS stood at $1.21, supported by disciplined cost management. Operating cash flow was robust at $425.9 million, though capital expenditures of $70 million indicate ongoing investments in technology and branch optimization. The bank’s efficiency ratio remains a key focus as it navigates a higher-rate environment.

Earnings Power And Capital Efficiency

SFNC’s earnings power is anchored in its diversified loan portfolio and stable deposit base, though net interest margins face pressure from rising funding costs. The bank’s return on assets and equity metrics are in line with regional peers, reflecting moderate capital efficiency. Share buybacks or dividend growth could enhance shareholder returns if profitability improves. Operating cash flow coverage of capital expenditures remains healthy at over 6x.

Balance Sheet And Financial Health

The balance sheet shows $687.5 million in cash and equivalents against $1.11 billion in total debt, indicating manageable leverage. Asset quality metrics are stable, with no significant deterioration in loan performance. The bank’s liquidity position is adequate, supported by a granular deposit base. Regulatory capital ratios remain above required thresholds, underscoring financial resilience.

Growth Trends And Dividend Policy

SFNC’s growth has been tempered by economic uncertainty, with loan growth likely aligning with GDP trends. The dividend payout ratio is sustainable at ~70% of earnings, with a yield appealing to income-focused investors. Future growth may hinge on accretive acquisitions or organic expansion in higher-margin segments like commercial lending.

Valuation And Market Expectations

The stock trades at a P/E multiple reflective of regional bank averages, suggesting market expectations for modest earnings growth. Investors appear to price in stable execution but limited near-term catalysts. Valuation could re-rate if net interest margin pressures ease or fee income gains traction.

Strategic Advantages And Outlook

SFNC’s community banking focus and acquisition expertise provide strategic advantages in fragmented markets. The outlook remains cautious, with interest rate volatility and competition posing challenges. However, its conservative underwriting and cost controls position it to weather economic cycles. Long-term success depends on balancing growth investments with profitability targets.

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