investorscraft@gmail.com

Intrinsic Value of Stock Yards Bancorp, Inc. (SYBT)

Previous Close$78.84
Intrinsic Value
Upside potential
Previous Close
$78.84

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

Stock Yards Bancorp, Inc. operates as a regional bank holding company, primarily serving commercial and retail clients across Kentucky, Indiana, and Ohio. The company generates revenue through traditional banking services, including commercial and consumer lending, deposit accounts, and wealth management. Its market position is bolstered by a strong regional presence, with a focus on relationship-driven banking and tailored financial solutions for small to mid-sized businesses. The bank differentiates itself through personalized service, competitive loan products, and a conservative risk management approach, which has helped it maintain stability in a competitive financial sector. Its geographic footprint in the Midwest provides a stable economic base, though growth is tempered by regional economic conditions and regulatory constraints.

Revenue Profitability And Efficiency

In FY 2024, Stock Yards Bancorp reported revenue of $412.9 million and net income of $114.5 million, reflecting a net margin of approximately 27.7%. The absence of capital expenditures suggests efficient operational management, with operating cash flow of $142.9 million supporting liquidity. Diluted EPS of $3.89 indicates solid profitability per share, though further efficiency metrics would provide deeper insight into cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income, supported by a diversified revenue base from lending and deposits. With no reported capital expenditures, capital efficiency appears strong, though the $326.8 million in total debt suggests leverage that could impact future earnings if interest expenses rise. The bank’s ability to maintain profitability amid economic fluctuations will be key.

Balance Sheet And Financial Health

Stock Yards Bancorp maintains a solid balance sheet, with $78.9 million in cash and equivalents providing liquidity. Total debt of $326.8 million indicates moderate leverage, but the absence of capital expenditures suggests prudent financial management. The bank’s financial health appears stable, though further details on asset quality and loan performance would enhance the assessment.

Growth Trends And Dividend Policy

The company’s growth is likely tied to regional economic conditions and loan demand. A dividend of $1.23 per share reflects a commitment to shareholder returns, though the payout ratio and historical trends would provide context for sustainability. Future growth may depend on expansion within its existing markets or strategic acquisitions.

Valuation And Market Expectations

With a diluted EPS of $3.89, the bank’s valuation will hinge on market perceptions of regional banking stability and interest rate sensitivity. Investors may weigh its conservative approach against growth potential in a competitive sector. Comparative analysis with peers would clarify whether the current valuation aligns with industry benchmarks.

Strategic Advantages And Outlook

Stock Yards Bancorp’s regional focus and relationship-driven model provide a competitive edge in customer retention. However, its outlook depends on macroeconomic factors, including interest rate trends and regional economic health. Strategic initiatives to expand digital banking or cross-selling could enhance future performance, though regulatory and competitive pressures remain key risks.

Sources

Company filings (CIK: 0000835324), reported 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