investorscraft@gmail.com

Intrinsic ValueTexas Community Bancshares, Inc. (TCBS)

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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Texas Community Bancshares, Inc. operates as a community-focused banking institution, primarily serving local businesses and individuals in its regional markets. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its competitive edge lies in personalized customer relationships and localized decision-making, which differentiate it from larger national banks. TCBS targets small-to-medium enterprises and retail clients, leveraging its deep community ties to foster loyalty and stable deposit growth. The bank operates in a competitive regional landscape, where it competes with both other community banks and larger financial institutions. Its niche focus allows it to maintain a steady, albeit modest, market share in its service areas. By emphasizing customer service and local economic development, TCBS positions itself as a trusted financial partner for its clientele.

Revenue Profitability And Efficiency

In FY 2024, TCBS reported revenue of $10.9 million but recorded a net loss of $1.3 million, reflecting challenges in profitability. The diluted EPS stood at -$0.44, indicating pressure on earnings. Operating cash flow was positive at $1.9 million, though capital expenditures of $1.2 million suggest ongoing investments in infrastructure or technology. The bank’s efficiency metrics may require improvement to align with industry benchmarks.

Earnings Power And Capital Efficiency

The negative net income highlights earnings challenges, possibly due to higher operating costs or credit losses. With $13.7 million in cash and equivalents, liquidity appears adequate, but the $49.9 million in total debt raises questions about leverage. The bank’s ability to generate sustainable earnings and optimize capital allocation will be critical for future stability.

Balance Sheet And Financial Health

TCBS maintains a balance sheet with $13.7 million in cash and equivalents, providing a liquidity buffer. However, total debt of $49.9 million suggests a leveraged position. The bank’s financial health hinges on its ability to manage debt levels while sustaining operational flexibility. Shareholders’ equity and asset quality metrics would provide further clarity on its resilience.

Growth Trends And Dividend Policy

Despite the net loss, TCBS paid a dividend of $0.16 per share, signaling a commitment to shareholder returns. Growth trends appear muted, with profitability challenges overshadowing top-line revenue. Future growth may depend on improving operational efficiency or expanding its loan portfolio in a higher-interest-rate environment.

Valuation And Market Expectations

The market likely views TCBS as a speculative play, given its negative earnings and leveraged balance sheet. Valuation metrics would depend on improvements in profitability and debt management. Investors may weigh its dividend yield against earnings risks, awaiting clearer signs of a turnaround.

Strategic Advantages And Outlook

TCBS’s community-focused model provides a stable deposit base and customer loyalty, but profitability remains a concern. Strategic initiatives to reduce costs or grow higher-margin services could enhance its outlook. The bank’s ability to navigate economic headwinds while maintaining its dividend will be key to investor confidence in the medium term.

Sources

Company filings, CIK 0001849466

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