investorscraft@gmail.com

Intrinsic ValueSouthState Corporation (SSB)

Previous Close$102.33
Intrinsic Value
Upside potential
Previous Close
$102.33

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

SouthState Corporation operates as a regional bank holding company, providing a comprehensive suite of financial services including commercial and consumer banking, wealth management, and mortgage solutions. The company primarily serves clients across the Southeastern United States, leveraging its deep regional expertise to cater to small and mid-sized businesses, professionals, and retail customers. Its revenue model is anchored in net interest income from loans and deposits, complemented by fee-based services such as treasury management and trust operations. SouthState differentiates itself through a relationship-driven approach, combining local decision-making with the scale and resources of a larger institution. The bank maintains a strong competitive position in its markets, benefiting from a conservative risk culture and a focus on high-quality customer service. Its strategic footprint in high-growth Southeastern markets provides a favorable backdrop for organic expansion and selective acquisitions.

Revenue Profitability And Efficiency

SouthState reported revenue of $2.14 billion for the period, with net income of $534.8 million, reflecting a net margin of approximately 25%. The company’s diluted EPS stood at $6.97, demonstrating solid profitability. Operating cash flow was robust at $512 million, though capital expenditures were negligible, indicating efficient capital deployment. The bank’s ability to generate consistent earnings underscores its disciplined cost management and revenue diversification.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a stable net interest margin and a growing fee income stream. With $798.3 million in cash and equivalents, SouthState maintains ample liquidity to support lending activities and strategic initiatives. Its capital efficiency is evident in its ability to deliver strong returns without significant reinvestment, as seen in the absence of reported capital expenditures.

Balance Sheet And Financial Health

SouthState’s balance sheet remains well-capitalized, with total debt of $381.2 million against cash and equivalents of $798.3 million, indicating a conservative leverage profile. The bank’s financial health is further reinforced by its strong liquidity position and manageable debt levels, providing flexibility to navigate economic cycles and pursue growth opportunities.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its regional focus and disciplined acquisition strategy. SouthState’s dividend policy is shareholder-friendly, with a dividend per share of $2.16, reflecting a commitment to returning capital while retaining sufficient earnings for reinvestment. This balanced approach aligns with its long-term growth objectives and conservative financial management.

Valuation And Market Expectations

SouthState’s valuation reflects its consistent earnings performance and regional banking strength. Market expectations are likely anchored in its ability to sustain profitability amid interest rate fluctuations and competitive pressures. The bank’s prudent risk management and growth potential in the Southeastern U.S. may support a premium to peers.

Strategic Advantages And Outlook

SouthState’s strategic advantages include its entrenched regional presence, conservative underwriting standards, and diversified revenue streams. The outlook remains positive, driven by organic growth in its core markets and potential accretive acquisitions. The bank is well-positioned to capitalize on economic tailwinds in the Southeast while maintaining its focus on operational efficiency and customer relationships.

Sources

Company filings, CIK: 0000764038

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