investorscraft@gmail.com

Intrinsic ValueSmartFinancial, Inc. (SMBK)

Previous Close$39.92
Intrinsic Value
Upside potential
Previous Close
$39.92

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

SmartFinancial, Inc. operates as a bank holding company primarily serving the southeastern United States through its subsidiary, SmartBank. The company focuses on providing commercial and consumer banking services, including loans, deposits, and wealth management solutions. Its revenue model is driven by net interest income from lending activities and fee-based services. SmartFinancial differentiates itself through personalized customer service and a community-oriented approach, targeting small to mid-sized businesses and retail clients in competitive regional markets. The bank leverages digital banking tools alongside traditional branch networks to enhance accessibility and operational efficiency. Its market position is reinforced by strategic acquisitions and organic growth in key markets, though it faces competition from larger national banks and regional peers. The company’s niche lies in combining local decision-making with scalable technology, positioning it as a flexible alternative to both community banks and larger institutions.

Revenue Profitability And Efficiency

SmartFinancial reported $251.1 million in revenue for FY 2024, with net income of $36.1 million, reflecting a net margin of approximately 14.4%. Diluted EPS stood at $2.14, demonstrating solid profitability. Operating cash flow of $52.7 million indicates healthy liquidity generation, while negligible capital expenditures suggest a lean operational structure. The absence of significant capex underscores the company’s asset-light model and focus on core banking operations.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable net interest margins and disciplined cost management. With $373.5 million in cash and equivalents against $43.7 million in total debt, SmartFinancial maintains a strong liquidity position. The low debt-to-equity ratio highlights conservative leverage and efficient capital deployment, though further details on return metrics like ROA or ROE would provide deeper insight into capital efficiency.

Balance Sheet And Financial Health

SmartFinancial’s balance sheet is robust, with cash and equivalents covering 8.5x total debt, signaling minimal solvency risk. Shareholders’ equity appears well-supported, given the modest debt load and $16.8 million in outstanding shares. The company’s financial health is further reinforced by positive operating cash flow, though granular asset quality metrics (e.g., NPL ratios) would enhance the assessment of credit risk.

Growth Trends And Dividend Policy

The company’s growth trajectory is likely tied to regional economic conditions and its ability to expand its loan portfolio. A dividend of $0.32 per share suggests a payout ratio of approximately 15%, balancing shareholder returns with reinvestment needs. Historical growth trends, if available, would clarify whether dividends are aligned with earnings progression or represent a stable income-focused policy.

Valuation And Market Expectations

At a diluted EPS of $2.14, SmartFinancial trades at a P/E multiple that would require current market price data for context. The market likely prices the stock based on regional banking sector benchmarks, with expectations hinging on interest rate trends and loan demand. Comparative valuation against peers would clarify whether the company is priced for growth or stability.

Strategic Advantages And Outlook

SmartFinancial’s strategic advantages include its localized decision-making and hybrid digital-traditional banking model. Near-term performance will depend on its ability to navigate interest rate volatility and compete for deposits. Long-term prospects hinge on scalable technology integration and prudent M&A, though macroeconomic headwinds could pressure margins. The outlook remains cautiously optimistic, contingent on execution in a competitive landscape.

Sources

Company filings (CIK: 0001038773), inferred from provided financial 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