investorscraft@gmail.com

Intrinsic ValueFirst Financial Corporation (THFF)

Previous Close$65.16
Intrinsic Value
Upside potential
Previous Close
$65.16

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

First Financial Corporation operates as a regional bank holding company, primarily serving customers in Indiana and Illinois through its subsidiary, First Financial Bank. The company generates revenue through traditional banking services, including commercial and retail lending, deposit accounts, and wealth management. Its market position is anchored in community-focused banking, leveraging local relationships to compete against larger national institutions. The bank emphasizes personalized service and regional expertise, differentiating itself in a competitive financial services landscape. With a conservative risk management approach, it maintains stability in its loan portfolio while targeting steady growth in its core markets. The company’s niche in small-business and agricultural lending further strengthens its regional relevance.

Revenue Profitability And Efficiency

First Financial reported revenue of $307.5 million for the period, with net income of $47.3 million, reflecting a net margin of approximately 15.4%. Diluted EPS stood at $4.00, indicating solid profitability. Operating cash flow was robust at $60.4 million, though capital expenditures were modest at $6.1 million, suggesting efficient reinvestment. The bank’s ability to convert revenue into earnings demonstrates disciplined cost management and operational effectiveness.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a stable interest income stream and prudent credit practices. With a diluted EPS of $4.00, First Financial delivers consistent returns to shareholders. Capital efficiency is evident in its balanced approach to lending and deposit growth, avoiding excessive leverage. The bank’s focus on core banking activities ensures sustainable earnings without undue reliance on speculative ventures.

Balance Sheet And Financial Health

First Financial maintains a strong balance sheet, with cash and equivalents of $93.5 million providing liquidity. Total debt of $215.2 million is manageable relative to its asset base, reflecting conservative leverage. The bank’s capital ratios remain healthy, supporting its ability to weather economic fluctuations. Shareholders’ equity is bolstered by retained earnings, underscoring financial resilience.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its regional banking focus. A dividend of $1.92 per share highlights its commitment to returning capital to shareholders, with a payout ratio of approximately 48%, balancing reinvestment and income distribution. Future growth may hinge on expanding its loan portfolio and leveraging digital banking tools while maintaining credit quality.

Valuation And Market Expectations

Trading under the ticker THFF, First Financial’s valuation reflects its regional banking niche and stable earnings profile. Market expectations likely center on its ability to sustain profitability amid interest rate fluctuations and competitive pressures. The bank’s conservative approach may appeal to value-oriented investors seeking steady returns.

Strategic Advantages And Outlook

First Financial’s strategic advantages include deep regional expertise, a loyal customer base, and a disciplined risk culture. The outlook remains positive, with opportunities to grow market share in its core regions. Challenges include navigating regulatory changes and competition from larger banks, but its community-centric model positions it well for long-term stability.

Sources

Company filings, CIK 0000714562

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