investorscraft@gmail.com

Intrinsic ValueStellar Bancorp, Inc. (STEL)

Previous Close$37.14
Intrinsic Value
Upside potential
Previous Close
$37.14

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

Stellar Bancorp, Inc. operates as a regional bank holding company, primarily serving commercial and retail clients across its markets. The company generates revenue through interest income from loans and investments, supplemented by fee-based services such as wealth management and treasury solutions. Its core offerings include commercial lending, residential mortgages, and deposit products, positioning it as a mid-sized player in the competitive banking sector. Stellar Bancorp differentiates itself through localized customer relationships and a focus on middle-market businesses, which drives steady loan demand and deposit growth. The bank maintains a conservative risk profile, targeting stable markets with moderate economic growth. Its market position is reinforced by a disciplined approach to credit underwriting and cost efficiency, allowing it to compete effectively against larger national banks and smaller community institutions. While not a market leader in scale, Stellar Bancorp’s niche expertise in commercial banking provides a defensible position in its regional footprint.

Revenue Profitability And Efficiency

In FY 2024, Stellar Bancorp reported $602.4 million in revenue and $115.0 million in net income, translating to a diluted EPS of $2.15. The absence of capital expenditures suggests a lean operational structure, while operating cash flow of $132.6 million reflects solid liquidity generation. The bank’s profitability metrics indicate efficient cost management, though further details on net interest margin and efficiency ratios would provide deeper insight into its operational performance.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its loan portfolio and interest income, with a net income margin of approximately 19.1%. Stellar Bancorp’s capital efficiency appears robust, given its ability to generate meaningful earnings relative to its equity base. The lack of significant capital expenditures implies a focus on organic growth and disciplined capital allocation, though debt levels of $70.1 million warrant monitoring for leverage trends.

Balance Sheet And Financial Health

Stellar Bancorp’s balance sheet shows strong liquidity, with $911.2 million in cash and equivalents against $70.1 million in total debt, indicating a conservative leverage profile. The high cash position suggests ample flexibility for lending or strategic initiatives. Shareholders’ equity appears healthy, supporting the company’s dividend payments and potential growth investments, though a detailed breakdown of asset quality would further clarify financial resilience.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by its regional banking focus. A dividend of $0.54 per share reflects a commitment to shareholder returns, with a payout ratio of approximately 25% based on FY 2024 EPS. This balanced approach suggests a preference for reinvestment alongside consistent distributions, though future dividend growth will depend on earnings sustainability and regulatory capital requirements.

Valuation And Market Expectations

Stellar Bancorp’s valuation metrics are not provided, but its EPS of $2.15 and dividend yield (if known) would be key drivers for investor assessment. Market expectations likely hinge on interest rate trends and regional economic conditions, which influence net interest income. The bank’s conservative balance sheet may appeal to risk-averse investors, though competition and macroeconomic headwinds could temper premium valuations.

Strategic Advantages And Outlook

Stellar Bancorp’s strategic advantages include its regional expertise, conservative risk management, and strong liquidity position. The outlook remains tied to its ability to grow loans and deposits organically while maintaining credit quality. Potential risks include interest rate volatility and competitive pressures, but the bank’s focus on middle-market clients and efficiency could sustain stable performance in a normalized rate environment.

Sources

Company filings (CIK: 0001473844), inferred financials for FY 2024

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