investorscraft@gmail.com

Intrinsic ValueTimberland Bancorp, Inc. (TSBK)

Previous Close$38.94
Intrinsic Value
Upside potential
Previous Close
$38.94

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

Timberland Bancorp, Inc. operates as the holding company for Timberland Bank, a community-focused financial institution serving businesses and consumers in Washington State. The company generates revenue primarily through traditional banking activities, including commercial and residential lending, deposit services, and wealth management. Its loan portfolio emphasizes real estate financing, small business loans, and consumer credit, catering to local economic needs. Timberland Bancorp differentiates itself through personalized service, competitive rates, and a conservative risk management approach, positioning it as a trusted regional player in a competitive Pacific Northwest banking landscape. The bank maintains a strong local presence with a branch network optimized for customer convenience, reinforcing its reputation for reliability and community engagement. While larger national banks dominate the broader market, Timberland’s niche focus on relationship banking allows it to retain a loyal customer base and sustain steady deposit growth.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Timberland Bancorp reported revenue of $70.89 million and net income of $24.28 million, reflecting a net margin of approximately 34.2%. The absence of capital expenditures suggests efficient operational management, with operating cash flow of $23.02 million supporting liquidity. Diluted EPS of $3.01 indicates solid earnings distribution across its 8.04 million outstanding shares.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with net income representing a significant portion of revenue. Its capital efficiency is underscored by the ability to generate substantial operating cash flow without reinvestment demands, though further details on return metrics like ROA or ROE would provide deeper insight. The lack of capital expenditures implies a lean operational model focused on core banking activities.

Balance Sheet And Financial Health

Timberland Bancorp’s financial health appears stable, with no reported cash equivalents but a manageable total debt of $21.58 million. The absence of cash equivalents is unusual and may warrant clarification, though strong operating cash flow mitigates liquidity concerns. A conservative leverage profile aligns with its community banking focus, but granular asset/liability details would better assess risk exposure.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing $1.00 per share annually. Growth trends are not explicitly detailed, but steady profitability and cash flow generation suggest sustainable operations. Future expansion may hinge on organic loan growth or strategic acquisitions, given its regional focus and disciplined capital allocation.

Valuation And Market Expectations

With a diluted EPS of $3.01, the stock’s valuation multiples depend on market pricing, which is not provided. Investors likely value Timberland for its profitability, dividend yield, and regional stability, though comparisons to peers would contextualize its attractiveness. The lack of capex may signal limited near-term growth initiatives, potentially influencing market expectations.

Strategic Advantages And Outlook

Timberland Bancorp’s strategic advantages include deep community ties, a conservative credit culture, and efficient operations. The outlook remains stable, supported by consistent earnings and a loyal customer base. However, reliance on regional economic conditions and competitive pressures from larger banks could pose challenges. Continued focus on digital banking enhancements may be critical to long-term competitiveness.

Sources

Company filings (CIK: 0001046050), estimated FY2024 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