investorscraft@gmail.com

Intrinsic ValueUnited Community Banks, Inc. (UCB)

Previous Close$34.43
Intrinsic Value
Upside potential
Previous Close
$34.43

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 Community Banks, Inc. (UCB) operates as a regional bank holding company, primarily serving the Southeastern United States. The company generates revenue through a diversified mix of commercial and retail banking services, including lending, deposit accounts, and wealth management. UCB focuses on relationship-driven banking, targeting small to mid-sized businesses and individual customers, which allows it to maintain strong local market penetration. Its competitive edge lies in personalized service and community-oriented banking, differentiating it from larger national institutions. The bank operates in a competitive regional banking sector, where it leverages its deep regional expertise to attract and retain customers. UCB’s market position is reinforced by its ability to offer tailored financial solutions, supported by a stable deposit base and prudent risk management. This approach positions it well in a fragmented market where customer trust and local presence are critical success factors.

Revenue Profitability And Efficiency

UCB reported revenue of $930 million for the fiscal year ending December 31, 2024, with net income of $252 million, reflecting a net margin of approximately 27%. Diluted EPS stood at $2.04, indicating solid profitability. Operating cash flow was $350 million, while capital expenditures totaled $47 million, suggesting disciplined capital allocation. The bank’s efficiency metrics appear robust, supported by a stable revenue mix and cost management.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its diversified loan portfolio and stable deposit base, which contribute to consistent interest income. With a net income of $252 million and operating cash flow of $350 million, UCB demonstrates strong capital efficiency. The relatively low capital expenditures relative to cash flow highlight a focus on optimizing returns rather than aggressive expansion.

Balance Sheet And Financial Health

UCB maintains a solid balance sheet, with cash and equivalents of $520 million and total debt of $254 million, indicating a conservative leverage profile. The bank’s liquidity position appears healthy, supported by a strong deposit base. The modest debt level relative to equity suggests a low-risk financial structure, aligning with its regional banking focus.

Growth Trends And Dividend Policy

UCB’s growth is likely driven by organic loan and deposit expansion in its regional markets. The bank paid a dividend of $0.95 per share, reflecting a commitment to shareholder returns. While growth may be moderate compared to larger peers, its disciplined approach and focus on profitability support sustainable dividend payouts.

Valuation And Market Expectations

With a diluted EPS of $2.04 and a dividend yield derived from its $0.95 per share payout, UCB’s valuation metrics suggest a stable, income-oriented investment. Market expectations likely center on steady regional growth and maintained profitability, given its conservative balance sheet and efficient operations.

Strategic Advantages And Outlook

UCB’s strategic advantages include its strong regional presence, relationship-driven model, and prudent risk management. The outlook remains positive, supported by a stable economic environment in its core markets. Challenges may include competitive pressures and interest rate volatility, but the bank’s focus on customer retention and operational efficiency positions it well for sustained performance.

Sources

Company filings, CIK 0000857855

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