investorscraft@gmail.com

Intrinsic ValueSouthern Missouri Bancorp, Inc. (SMBC)

Previous Close$62.57
Intrinsic Value
Upside potential
Previous Close
$62.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Southern Missouri Bancorp, Inc. operates as a community-focused financial holding company, primarily serving customers in Missouri and Arkansas through its subsidiary, Southern Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its loan portfolio is diversified across real estate, agriculture, and small business sectors, catering to local economic needs. SMBC differentiates itself through personalized customer service and a strong regional presence, positioning it as a trusted financial partner in underserved rural and suburban markets. The bank’s conservative underwriting and relationship-driven approach have contributed to stable asset quality and customer retention. While competing with larger regional banks, SMBC leverages its community ties and niche expertise to maintain a defensible market position.

Revenue Profitability And Efficiency

For FY 2024, SMBC reported revenue of $164.3 million and net income of $50.2 million, reflecting a net margin of approximately 30.5%. Diluted EPS stood at $4.42, demonstrating efficient earnings conversion. Operating cash flow of $70.3 million, adjusted for capital expenditures of $9.0 million, indicates robust liquidity generation. The bank’s focus on cost discipline and prudent risk management supports its profitability metrics.

Earnings Power And Capital Efficiency

SMBC’s earnings power is underpinned by a stable net interest margin and low-cost deposit base. The company’s capital efficiency is evident in its ability to generate consistent returns on equity and assets, though specific figures are unavailable. Its conservative leverage and focus on organic growth suggest sustainable capital deployment without excessive risk-taking.

Balance Sheet And Financial Health

As of FY 2024, SMBC held $60.9 million in cash and equivalents against total debt of $125.2 million, indicating manageable leverage. The balance sheet reflects a traditional banking structure with a focus on loan-to-deposit ratio optimization. Asset quality metrics appear sound, though granular data on non-performing assets is unavailable.

Growth Trends And Dividend Policy

SMBC has maintained a steady dividend policy, distributing $0.92 per share in FY 2024. Growth trends suggest modest organic expansion, with revenue increasing year-over-year. The bank’s focus on regional market penetration and conservative capital allocation aligns with its dividend sustainability.

Valuation And Market Expectations

At a diluted EPS of $4.42, SMBC trades at a P/E ratio that reflects its regional banking profile. Market expectations likely price in stable earnings growth and limited volatility, given its niche focus and conservative management. Comparable valuations with peers would provide further context.

Strategic Advantages And Outlook

SMBC’s strategic advantages include deep community relationships, localized decision-making, and a disciplined credit culture. The outlook remains stable, with opportunities for incremental market share gains in its core regions. Macroeconomic factors, such as interest rate trends, will influence near-term performance, but the bank’s resilient model positions it well for long-term viability.

Sources

Company filings (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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