investorscraft@gmail.com

Intrinsic ValueSR Bancorp, Inc. Common stock (SRBK)

Previous Close$16.64
Intrinsic Value
Upside potential
Previous Close
$16.64

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

SR Bancorp, Inc. operates as a community-focused financial institution, primarily serving retail and commercial customers through traditional banking services. The company generates revenue via interest income from loans and deposits, supplemented by fee-based services such as wealth management and transaction processing. Positioned in a competitive regional banking sector, SR Bancorp emphasizes personalized customer relationships and localized decision-making, distinguishing itself from larger national competitors. Its market position is reinforced by a conservative lending approach and a focus on stable, long-term client relationships, though its scale limits broader market penetration. The bank’s niche strategy targets small businesses and individual depositors, leveraging its community presence to maintain deposit stability and loan demand. However, its regional concentration exposes it to localized economic risks, requiring prudent risk management to sustain profitability.

Revenue Profitability And Efficiency

In FY 2024, SR Bancorp reported revenue of $38.4 million but recorded a net loss of $10.9 million, reflecting challenges in profitability. The diluted EPS of -$1.59 underscores inefficiencies, likely tied to elevated operating costs or credit losses. Operating cash flow was negative at -$1.7 million, compounded by capital expenditures of -$1.1 million, signaling strained liquidity and limited reinvestment capacity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate weak earnings power, with capital efficiency hampered by operational headwinds. The modest dividend payout of $0.20 per share suggests a cautious approach to capital allocation, prioritizing balance sheet stability over shareholder returns amid financial underperformance.

Balance Sheet And Financial Health

SR Bancorp maintains a solid liquidity position with $45.9 million in cash and equivalents, against total debt of $2.4 million, reflecting low leverage. However, the negative operating cash flow raises concerns about sustained liquidity, requiring close monitoring of asset quality and deposit trends to avoid further strain.

Growth Trends And Dividend Policy

Growth appears constrained by the FY 2024 net loss, though the dividend policy signals a commitment to returning capital selectively. Future growth may hinge on improving operational efficiency and loan portfolio performance, with expansion likely limited to organic opportunities in its core markets.

Valuation And Market Expectations

The market likely prices SR Bancorp at a discount due to its profitability challenges, with valuation metrics reflecting skepticism about near-term turnaround prospects. Investor sentiment may improve with evidence of cost containment or revenue diversification.

Strategic Advantages And Outlook

SR Bancorp’s community-centric model offers resilience through localized relationships, but its outlook depends on reversing profitability declines. Strategic initiatives to optimize costs and enhance loan yields will be critical to restoring investor confidence and stabilizing performance.

Sources

Company filings, FY 2024 preliminary financial data

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