investorscraft@gmail.com

Intrinsic ValueUMB Financial Corporation (UMBF)

Previous Close$120.60
Intrinsic Value
Upside potential
Previous Close
$120.60

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

UMB Financial Corporation operates as a diversified financial services provider, offering commercial banking, asset management, and institutional investment services across the U.S. Its core revenue model is driven by net interest income from loans and deposits, complemented by fee-based services such as wealth management, payment processing, and trust administration. The company serves a broad clientele, including businesses, individuals, and institutional investors, with a focus on middle-market commercial clients and high-net-worth individuals. UMB distinguishes itself through a relationship-driven approach, emphasizing personalized service and regional expertise, particularly in the Midwest and Southwest. While not among the largest U.S. banks, it maintains a competitive niche by combining community banking agility with sophisticated financial solutions, positioning it as a trusted partner for clients seeking tailored financial strategies.

Revenue Profitability And Efficiency

UMB reported $2.80 billion in revenue for FY 2024, with net income of $441.2 million, reflecting a net margin of approximately 15.8%. Diluted EPS stood at $8.99, demonstrating solid earnings generation. Operating cash flow was $225.3 million, though capital expenditures were negligible, indicating a capital-light business model. The company’s efficiency metrics suggest disciplined cost management, though further breakdowns of non-interest expenses would provide deeper insight into operational leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by a balanced mix of interest and non-interest income, with ROE and ROA figures likely aligning with regional banking peers. UMB’s capital efficiency appears stable, supported by its diversified revenue streams and prudent risk management. However, granular data on loan yields, deposit costs, and fee income growth would clarify its ability to sustain profitability in varying rate environments.

Balance Sheet And Financial Health

UMB’s balance sheet shows $573.2 million in cash and equivalents against $385.3 million in total debt, suggesting a conservative leverage profile. The absence of significant capital expenditures underscores a focus on liquidity. With a solid equity base and manageable debt levels, the company maintains financial flexibility, though detailed asset quality metrics (e.g., NPL ratios) would better assess credit risk.

Growth Trends And Dividend Policy

UMB’s growth trajectory appears steady, with dividends of $1.58 per share reflecting a commitment to shareholder returns. Historical trends suggest a focus on organic growth and selective acquisitions, though recent performance should be contextualized against macroeconomic headwinds. The dividend payout ratio remains sustainable, aligning with the company’s conservative financial posture.

Valuation And Market Expectations

Trading at a P/E multiple derived from $8.99 EPS, UMB’s valuation likely reflects its regional banking stature and growth prospects. Market expectations may hinge on interest rate sensitivity and fee-income resilience, with investors weighing its niche positioning against broader industry challenges.

Strategic Advantages And Outlook

UMB’s strategic advantages lie in its diversified revenue model and client-centric approach. Near-term performance will depend on its ability to navigate rate volatility and maintain loan quality. Long-term, its focus on high-value services and regional expertise could sustain competitive differentiation, though scale limitations may cap upside relative to larger peers.

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