investorscraft@gmail.com

Intrinsic ValueUnited Bancorp, Inc. (UBCP)

Previous Close$13.90
Intrinsic Value
Upside potential
Previous Close
$13.90

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

United Bancorp, Inc. operates as a regional bank holding company, primarily serving customers in Ohio through its subsidiary, The Union Bank Company. The company generates revenue through traditional banking services, including commercial and retail lending, deposit accounts, and wealth management. Its core offerings include residential mortgages, commercial loans, and consumer credit, supported by a community-focused approach. UBCP competes in a fragmented regional banking sector, emphasizing personalized service and local decision-making to differentiate itself from larger national players. The bank maintains a stable deposit base and leverages its regional expertise to cultivate long-term customer relationships. While it faces competition from both regional and digital banks, UBCP’s niche positioning allows it to sustain moderate growth in its target markets.

Revenue Profitability And Efficiency

In FY 2024, United Bancorp reported revenue of $29.3 million and net income of $7.4 million, reflecting a net margin of approximately 25.3%. The diluted EPS stood at $1.25, indicating efficient earnings distribution across its 5.54 million outstanding shares. Operating cash flow was $8.4 million, though capital expenditures of -$9.7 million suggest reinvestment in infrastructure or technology. The company’s profitability metrics demonstrate disciplined cost management and stable interest income.

Earnings Power And Capital Efficiency

UBCP’s earnings power is underpinned by its ability to maintain a steady net interest margin and fee-based income streams. The bank’s capital efficiency is evident in its ability to generate returns while managing a loan portfolio aligned with regional economic conditions. With $19.6 million in cash and equivalents, the company retains liquidity to support lending activities and absorb potential credit risks.

Balance Sheet And Financial Health

The balance sheet shows $132.2 million in total debt, which is offset by a strong liquidity position. The cash-to-debt ratio of approximately 0.15 suggests moderate leverage, typical for regional banks. Shareholders’ equity appears stable, supported by retained earnings and a conservative dividend payout ratio. The bank’s asset quality and loan diversification contribute to its financial resilience.

Growth Trends And Dividend Policy

UBCP’s growth is likely tied to regional economic trends, with limited exposure to high-growth sectors. The company paid a dividend of $0.74 per share, reflecting a commitment to returning capital to shareholders. While dividend growth has been modest, the payout appears sustainable given current earnings and cash flow levels. Future expansion may depend on organic loan growth and potential market consolidation.

Valuation And Market Expectations

The bank’s valuation metrics are influenced by its regional focus and steady profitability. Investors likely price UBCP based on its dividend yield and book value, rather than aggressive growth prospects. Market expectations appear aligned with its conservative business model, with limited volatility compared to larger financial institutions.

Strategic Advantages And Outlook

UBCP’s strategic advantages include deep local market knowledge and a customer-centric approach. The outlook remains stable, with potential upside from rising interest rates or regional economic improvements. However, competition from digital banks and regulatory pressures could pose challenges. The bank’s ability to maintain cost efficiency and loan quality will be critical to sustaining its performance.

Sources

10-K filing, company financial statements

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