investorscraft@gmail.com

Intrinsic ValueTexas Capital Bancshares, Inc. (TCBIO)

Previous Close$20.86
Intrinsic Value
Upside potential
Previous Close
$20.86

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

Texas Capital Bancshares, Inc. operates as a regional bank holding company, primarily serving commercial and private clients across Texas and the broader southern U.S. Its core revenue model is driven by interest income from loans and leases, complemented by fee-based services such as treasury management, wealth advisory, and capital markets solutions. The bank focuses on middle-market businesses, real estate developers, and high-net-worth individuals, leveraging its regional expertise to foster long-term client relationships. Texas Capital Bancshares distinguishes itself through a relationship-driven approach, offering tailored financial solutions that align with the unique economic dynamics of its markets. The bank competes in a fragmented regional banking sector, where it emphasizes local decision-making and specialized industry knowledge. Its market positioning is reinforced by a strong deposit base and prudent underwriting standards, which mitigate risk while supporting steady growth. The company’s strategic focus on commercial lending and private banking allows it to maintain a competitive edge against larger national players, though it faces pressure from fintech disruptors and shifting regulatory landscapes.

Revenue Profitability And Efficiency

For FY 2024, Texas Capital Bancshares reported revenue of $932.3 million, with net income of $77.5 million, reflecting a diluted EPS of $2.03. Operating cash flow stood at $481.1 million, while capital expenditures totaled $64.8 million. The bank’s profitability metrics indicate moderate efficiency, with room for improvement in cost management and margin optimization, particularly in a rising interest rate environment.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by its diversified loan portfolio and stable deposit base, though net income margins remain modest relative to peers. Capital efficiency is adequate, with a focus on maintaining regulatory compliance while deploying resources toward growth initiatives. The diluted EPS of $2.03 suggests disciplined capital allocation, but further enhancements in return on equity could strengthen investor confidence.

Balance Sheet And Financial Health

Texas Capital Bancshares maintains a solid balance sheet, with cash and equivalents of $3.19 billion against total debt of $1.55 billion. The bank’s liquidity position is robust, supported by a healthy deposit franchise. While leverage is manageable, ongoing monitoring of credit quality and interest rate risk will be critical to sustaining financial stability in volatile market conditions.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth in its core lending and deposit-gathering activities, though net income growth has been tempered by macroeconomic headwinds. Its dividend policy, with a payout of $1.44 per share, reflects a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. Future dividend increases will likely hinge on sustained profitability and regulatory approvals.

Valuation And Market Expectations

Market expectations for Texas Capital Bancshares are cautiously optimistic, with valuation metrics reflecting its regional focus and moderate growth prospects. Investors appear to balance the bank’s strong deposit base and niche market positioning against broader sector challenges, including competition and interest rate sensitivity. Further clarity on loan growth and margin trends will be key to reassessing its valuation premium.

Strategic Advantages And Outlook

Texas Capital Bancshares benefits from deep regional expertise and a client-centric approach, which underpin its competitive positioning. The outlook remains contingent on its ability to navigate interest rate volatility, manage credit risk, and capitalize on Texas’s robust economic growth. Strategic investments in technology and talent could further enhance its market share and operational efficiency over the medium term.

Sources

10-K filing, company investor relations

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