investorscraft@gmail.com

Intrinsic ValueUSCB Financial Holdings, Inc. (USCB)

Previous Close$18.85
Intrinsic Value
Upside potential
Previous Close
$18.85

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

USCB Financial Holdings, Inc. operates as a bank holding company for U.S. Century Bank, a community-focused financial institution serving commercial and retail clients primarily in Florida. The company generates revenue through traditional banking activities, including interest income from loans and securities, as well as fee-based services such as deposit accounts, treasury management, and wealth advisory. Its core offerings include commercial real estate lending, small business financing, and personal banking solutions, catering to local businesses and individuals. USCB differentiates itself through personalized customer service and deep regional expertise, positioning it as a trusted partner in its markets. The bank maintains a conservative risk profile, emphasizing relationship banking over speculative ventures, which supports stable earnings. While it faces competition from larger national banks and fintech disruptors, USCB’s community-centric approach and niche focus provide resilience in its operating environment.

Revenue Profitability And Efficiency

In FY 2024, USCB reported revenue of $82.7 million, with net income of $24.7 million, reflecting a net margin of approximately 30%. Diluted EPS stood at $1.24, demonstrating solid profitability. Operating cash flow was robust at $34.1 million, supported by steady interest income and disciplined expense management. Capital expenditures were minimal at -$314,000, indicating efficient asset utilization and a focus on organic growth rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio and deposit base, with interest income as the primary contributor. Capital efficiency metrics appear healthy, as evidenced by the strong operating cash flow relative to net income. The modest capital expenditures suggest a lean operational model, allowing USCB to reinvest earnings into higher-yielding assets or shareholder returns without significant outlays.

Balance Sheet And Financial Health

USCB’s balance sheet shows $77.0 million in cash and equivalents against total debt of $171.5 million, indicating manageable leverage. The liquidity position appears adequate to meet short-term obligations, while the debt level reflects typical banking industry practices for funding loan growth. The absence of excessive leverage suggests a conservative financial strategy, aligning with its community banking focus.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its regional banking operations. A dividend of $0.30 per share signals a commitment to returning capital to shareholders, though the payout ratio remains sustainable given current earnings. Future growth may hinge on expanding its loan portfolio and deposit base while maintaining credit quality in a competitive Florida market.

Valuation And Market Expectations

With a diluted EPS of $1.24, USCB trades at a P/E ratio that reflects its niche market position and growth prospects. Investors likely value its stability and regional focus, though broader banking sector trends and interest rate movements could influence performance. The market appears to price USCB as a steady performer rather than a high-growth entity.

Strategic Advantages And Outlook

USCB’s strategic advantages include its localized expertise, conservative risk management, and strong customer relationships. The outlook remains stable, with opportunities to capitalize on Florida’s economic growth. Challenges include rising competition and interest rate volatility, but the bank’s disciplined approach positions it to navigate these headwinds effectively.

Sources

Company filings (CIK: 0001901637), disclosed financials for FY 2024

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