investorscraft@gmail.com

Intrinsic ValueSouthern First Bancshares, Inc. (SFST)

Previous Close$54.94
Intrinsic Value
Upside potential
Previous Close
$54.94

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

Southern First Bancshares, Inc. operates as a bank holding company for Southern First Bank, providing a range of financial services primarily in the Southeastern United States. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its core markets include South Carolina, North Carolina, and Georgia, where it focuses on relationship-driven banking for small to mid-sized businesses and affluent individuals. Southern First differentiates itself through personalized service and local decision-making, positioning as a community-oriented alternative to larger regional banks. The bank emphasizes commercial real estate lending, construction loans, and residential mortgages, supported by a stable deposit base. Its market position is bolstered by strategic branch expansions and digital banking enhancements, catering to both urban and growing suburban markets. While not a dominant player, Southern First maintains a competitive niche with strong customer loyalty and a reputation for agility in adapting to regional economic trends.

Revenue Profitability And Efficiency

Southern First reported $201.2 million in revenue for FY 2024, with net income of $15.5 million, reflecting a net margin of approximately 7.7%. Diluted EPS stood at $1.91, while operating cash flow reached $25.6 million, indicating solid cash generation relative to earnings. Capital expenditures were modest at $785,000, suggesting efficient reinvestment strategies. The bank's profitability metrics align with regional peers, though interest margin pressures may weigh on future efficiency.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, with ROA and ROE likely mirroring regional banking averages given its net income and $344.1 million in cash equivalents. Its loan portfolio mix and deposit funding appear balanced, though the $264.9 million in total debt suggests moderate leverage. Share count stability (8.08 million shares outstanding) supports per-share metrics, but the absence of dividends implies full earnings retention for growth.

Balance Sheet And Financial Health

Southern First maintains a conservative balance sheet with $34.4 million in cash and equivalents against $264.9 million of debt, indicating manageable leverage. The lack of dividend payouts preserves liquidity for lending or acquisitions. Asset quality trends (unavailable here) would be critical to assess, but the capital structure appears structured to withstand regional economic fluctuations without undue stress.

Growth Trends And Dividend Policy

Top-line growth has been steady, though specific YoY comparisons are unavailable. The zero-dividend policy prioritizes organic expansion and potential M&A over shareholder payouts. This aligns with the company's growth phase in Southeastern markets, where reinvestment could fuel market share gains. Future dividend initiation would depend on sustained profitability and capital adequacy requirements.

Valuation And Market Expectations

At a P/E of approximately 10.4x (based on $1.91 EPS), SFST trades at a discount to many regional bank peers, possibly reflecting its smaller scale or growth execution risks. Market expectations likely hinge on interest rate impacts and loan book performance, with investors pricing in modest organic growth given the reinvestment strategy.

Strategic Advantages And Outlook

Southern First's local expertise and relationship banking model provide insulation against national competitors. Near-term challenges include navigating rate volatility and commercial real estate exposure, but its Southeast footprint offers demographic tailwinds. Successful digital adoption and talent retention will be critical to maintaining its niche as consolidation reshapes the regional banking landscape.

Sources

Company filings (CIK: 0001090009), estimated calculations based on provided FY 2024 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