investorscraft@gmail.com

Intrinsic ValueSouth Plains Financial, Inc. (SPFI)

Previous Close$41.66
Intrinsic Value
Upside potential
Previous Close
$41.66

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

South Plains Financial, Inc. operates as a bank holding company primarily serving the Texas market through its subsidiary, City Bank. The company focuses on community banking, offering a diversified suite of financial services including commercial and retail banking, mortgage lending, and wealth management. Its revenue model is driven by net interest income from loans and deposits, supplemented by fee-based services. SPFI maintains a strong regional presence, leveraging local relationships to compete against larger national banks while emphasizing personalized customer service. The bank’s conservative underwriting and focus on agricultural and small business lending differentiate it within a competitive regional landscape. Its market position is reinforced by a stable deposit base and a disciplined approach to credit risk, which has historically supported steady profitability even in volatile economic conditions.

Revenue Profitability And Efficiency

In FY 2024, South Plains Financial reported revenue of $240.9 million, with net income of $49.7 million, reflecting a net margin of approximately 20.6%. Diluted EPS stood at $2.91, demonstrating solid earnings power. Operating cash flow was robust at $59.4 million, while capital expenditures were modest at $3.4 million, indicating efficient capital deployment. The company’s profitability metrics suggest disciplined cost management and a stable interest income stream.

Earnings Power And Capital Efficiency

SPFI’s earnings are primarily driven by net interest income, supported by a well-balanced loan portfolio and low-cost deposits. The company’s return on assets and equity metrics are consistent with regional banking peers, reflecting prudent capital allocation. Operating cash flow significantly exceeds net income, underscoring strong cash generation capabilities. This efficiency allows for reinvestment in growth initiatives while maintaining shareholder returns.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with cash and equivalents of $359.1 million and total debt of $110.4 million, indicating a conservative leverage profile. The liquidity position is robust, providing flexibility for loan growth or strategic acquisitions. Asset quality metrics remain healthy, with no significant signs of credit deterioration, supporting financial stability.

Growth Trends And Dividend Policy

SPFI has demonstrated steady growth, supported by organic loan expansion and stable deposit inflows. The company pays a dividend of $0.59 per share, reflecting a commitment to returning capital to shareholders. While dividend yields are moderate, the payout ratio remains sustainable, allowing for retained earnings to fund future growth. The focus on regional market penetration suggests continued incremental expansion.

Valuation And Market Expectations

The company’s valuation multiples align with regional banking peers, reflecting its stable earnings and conservative risk profile. Market expectations appear balanced, with no significant premium or discount relative to fundamentals. Investor sentiment is likely influenced by SPFI’s consistent performance and regional economic tailwinds, though broader interest rate trends remain a key variable.

Strategic Advantages And Outlook

SPFI’s strategic advantages include its deep regional expertise, strong customer relationships, and disciplined credit culture. The outlook remains positive, supported by Texas’s economic growth and the bank’s ability to capitalize on local lending opportunities. Potential risks include interest rate volatility and competitive pressures, but the company’s conservative approach positions it well for sustained performance.

Sources

Company filings, CIK 0001163668

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