investorscraft@gmail.com

Intrinsic ValueThird Coast Bancshares, Inc. (TCBX)

Previous Close$39.58
Intrinsic Value
Upside potential
Previous Close
$39.58

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

Third Coast Bancshares, Inc. operates as a regional bank holding company, primarily serving commercial and retail clients in Texas. The company generates revenue through interest income from loans, including commercial real estate, small business, and consumer lending, as well as fee-based services such as treasury management and wealth advisory. Its market position is anchored in a relationship-driven approach, targeting mid-market businesses and high-net-worth individuals in high-growth Texas markets. The bank differentiates itself through localized decision-making, competitive deposit rates, and tailored financial solutions, positioning it as a nimble alternative to larger national banks. With a focus on organic growth and selective acquisitions, Third Coast Bancshares aims to expand its footprint while maintaining strong asset quality and customer loyalty in a competitive regional banking landscape.

Revenue Profitability And Efficiency

In FY 2024, Third Coast Bancshares reported revenue of $328.4 million, with net income of $47.7 million, reflecting a net margin of approximately 14.5%. The absence of capital expenditures suggests efficient operational management, while operating cash flow of $35.1 million indicates solid liquidity generation. The bank’s profitability metrics are in line with regional peers, supported by disciplined cost control and a diversified loan portfolio.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $3.05 demonstrates its ability to translate revenue into shareholder returns. With no significant capital expenditures, Third Coast Bancshares maintains high capital efficiency, reinvesting earnings into growth initiatives and balance sheet strength. Its interest income-driven model benefits from rising rate environments, though it remains exposed to credit risk and economic cycles.

Balance Sheet And Financial Health

Third Coast Bancshares holds $371.2 million in cash and equivalents, providing ample liquidity against $132.5 million in total debt. The conservative leverage ratio and strong cash position underscore financial stability. The bank’s asset quality and loan-to-deposit ratios are critical metrics to monitor, given its focus on commercial lending in a dynamic regional economy.

Growth Trends And Dividend Policy

The company exhibits growth potential through organic loan expansion and strategic acquisitions, though it currently does not pay dividends, opting to retain earnings for reinvestment. Future dividend initiation may depend on sustained profitability and regulatory capital requirements. Regional economic trends, particularly in Texas, will influence its growth trajectory.

Valuation And Market Expectations

Third Coast Bancshares trades at a P/E multiple derived from its $3.05 EPS, with market expectations hinging on loan portfolio performance and interest rate trends. Investors likely price in moderate growth, balancing the bank’s regional strengths against broader banking sector headwinds.

Strategic Advantages And Outlook

The bank’s localized expertise and relationship-focused model provide a competitive edge in Texas’s thriving markets. However, its outlook depends on macroeconomic conditions, regulatory changes, and its ability to sustain asset quality. Strategic acquisitions or partnerships could further enhance its market position.

Sources

Company filings (CIK: 0001781730), estimated FY 2024 data

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