investorscraft@gmail.com

Intrinsic ValueTowneBank (TOWN)

Previous Close$35.89
Intrinsic Value
Upside potential
Previous Close
$35.89

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

TowneBank operates as a regional bank holding company, primarily serving the Mid-Atlantic and Southeastern U.S. through its subsidiary, TowneBank. The company generates revenue via a diversified mix of commercial and retail banking services, including loans, deposits, and wealth management. Its core markets—Virginia, North Carolina, and South Carolina—benefit from strong regional economic growth, positioning TowneBank as a trusted community-focused institution with a competitive edge in relationship-driven banking. The bank’s emphasis on personalized service and local decision-making differentiates it from larger national competitors, fostering customer loyalty. Additionally, its wealth management and mortgage segments provide fee-based income streams, enhancing revenue stability. TowneBank’s market position is reinforced by strategic acquisitions and organic growth, allowing it to expand its footprint while maintaining a prudent risk profile. The bank’s focus on middle-market commercial clients and high-net-worth individuals further solidifies its niche in a competitive financial services landscape.

Revenue Profitability And Efficiency

TowneBank reported $692.5 million in revenue for FY 2024, with net income of $161.8 million, reflecting a net margin of approximately 23.4%. Diluted EPS stood at $2.15, supported by disciplined cost management and stable interest income. Operating cash flow of $138.4 million indicates healthy liquidity, though capital expenditures of $57.3 million suggest ongoing investments in technology and branch optimization.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by a balanced loan portfolio and efficient capital deployment. With a conservative leverage profile and strong deposit base, TowneBank maintains robust interest margins. Its ability to generate consistent returns without excessive risk highlights prudent capital allocation, though further efficiency gains could enhance ROE in a rising rate environment.

Balance Sheet And Financial Health

TowneBank’s balance sheet remains solid, with $1.34 billion in cash and equivalents against $263.2 million in total debt, reflecting a low leverage ratio. The high liquidity position supports dividend payouts and potential M&A activity. Asset quality metrics appear stable, with no immediate signs of credit deterioration, though regional economic risks warrant monitoring.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth through regional expansion and acquisitions, though organic loan growth may moderate in a higher-rate climate. TowneBank’s $1.00 annual dividend per share, yielding approximately 2.3%, signals a commitment to shareholder returns, supported by sustainable payout ratios and earnings stability.

Valuation And Market Expectations

At current trading levels, TowneBank’s valuation aligns with regional bank peers, reflecting its stable earnings and growth prospects. Market expectations appear balanced, with modest upside potential tied to interest rate trends and regional economic resilience. Investors likely price in continued execution on niche market penetration and cost controls.

Strategic Advantages And Outlook

TowneBank’s community-centric model and localized decision-making provide a durable competitive edge. Near-term challenges include navigating interest rate volatility and competition for deposits. However, its disciplined growth strategy and strong balance sheet position it well for long-term value creation, assuming steady regional economic conditions.

Sources

Company filings, earnings reports, and regional banking industry analysis

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