investorscraft@gmail.com

Intrinsic ValueShore Bancshares, Inc. (SHBI)

Previous Close$18.97
Intrinsic Value
Upside potential
Previous Close
$18.97

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

Shore Bancshares, Inc. operates as a bank holding company primarily serving the Eastern Shore of Maryland and Delaware through its subsidiary, Shore United Bank. The company provides a full suite of commercial and retail banking services, including loans, deposits, and wealth management, catering to small businesses, professionals, and individuals. Its regional focus allows for deep customer relationships and localized decision-making, differentiating it from larger national competitors. Shore Bancshares leverages its community-centric approach to maintain strong deposit stability and loan growth, supported by a reputation for personalized service. The bank operates in a competitive mid-Atlantic market but benefits from its niche positioning in less urbanized areas, where it faces limited competition from mega-banks. Its revenue model relies heavily on net interest income, supplemented by fee-based services such as trust and investment management. The company’s conservative underwriting and focus on relationship banking contribute to its resilience in economic downturns.

Revenue Profitability And Efficiency

In FY 2024, Shore Bancshares reported revenue of $295.3 million, with net income of $43.9 million, reflecting a net margin of approximately 14.9%. Diluted EPS stood at $1.32, demonstrating steady profitability. Operating cash flow was robust at $46.9 million, though capital expenditures were modest at $5.2 million, indicating efficient reinvestment. The company’s focus on core banking operations drives consistent earnings.

Earnings Power And Capital Efficiency

Shore Bancshares exhibits stable earnings power, supported by a net interest margin typical for regional banks. Its capital efficiency is evident in its ability to generate $1.32 in diluted EPS with a relatively small share base of 33.3 million. The company’s operating cash flow coverage of capital expenditures suggests prudent capital allocation, though further details on ROE or ROA would provide deeper insight.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $459.9 million in cash and equivalents against $135.6 million in total debt, indicating strong liquidity. Its conservative leverage and ample liquidity position Shore Bancshares well to navigate economic uncertainties. The loan-to-deposit ratio and asset quality metrics, if disclosed, would further clarify its risk profile.

Growth Trends And Dividend Policy

Shore Bancshares has demonstrated moderate growth, with a dividend payout of $0.48 per share, reflecting a yield in line with regional bank peers. The company’s growth strategy likely emphasizes organic loan and deposit expansion, though M&A could supplement this in its regional footprint. Dividend sustainability appears supported by earnings and cash flow.

Valuation And Market Expectations

The market likely values Shore Bancshares as a stable regional player, with its P/E ratio derived from its $1.32 EPS. Investors may prize its consistent profitability and dividend, though its smaller scale could limit premium valuation compared to larger peers. Further details on price-to-book or growth expectations would refine this analysis.

Strategic Advantages And Outlook

Shore Bancshares’ community-focused model and regional expertise provide a defensible niche. Its outlook hinges on maintaining loan quality and deposit growth amid interest rate fluctuations. Strategic investments in digital banking could enhance competitiveness, while its conservative balance sheet positions it to weather economic headwinds.

Sources

Company filings (10-K, investor presentations), Bloomberg

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