investorscraft@gmail.com

Intrinsic ValueUnivest Financial Corporation (UVSP)

Previous Close$33.14
Intrinsic Value
Upside potential
Previous Close
$33.14

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

Univest Financial Corporation operates as a diversified financial services provider, primarily serving individuals, businesses, and municipalities in Pennsylvania and adjacent markets. The company generates revenue through a combination of traditional banking services, including commercial and retail lending, deposit products, and wealth management solutions. Its market position is bolstered by a community-focused approach, leveraging localized expertise to compete against larger regional and national banks while maintaining strong customer relationships. Univest’s business model emphasizes fee-based income streams, such as trust and investment services, alongside net interest income from its loan portfolio. The company operates in a competitive mid-Atlantic banking sector, where it differentiates itself through personalized service and a commitment to long-term client partnerships. Its strategic focus on commercial lending, particularly to small and mid-sized businesses, provides a stable revenue base while mitigating risks associated with consumer banking volatility. Univest’s market positioning is further reinforced by its ability to cross-sell financial products, enhancing customer retention and profitability.

Revenue Profitability And Efficiency

Univest reported $299.2 million in revenue for FY 2024, with net income of $75.9 million, reflecting a net margin of approximately 25.4%. The company’s diluted EPS of $2.58 underscores its ability to translate top-line growth into shareholder returns. Operating cash flow of $75.1 million, with no capital expenditures, indicates efficient cash generation from core operations, supporting liquidity and reinvestment needs without significant outlays.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a balanced mix of interest and non-interest income, with a focus on commercial lending and wealth management. Univest’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, suggesting prudent financial management. The absence of capital expenditures further highlights its asset-light operational model.

Balance Sheet And Financial Health

Univest maintains a solid balance sheet, with $76.0 million in cash and equivalents and $405.7 million in total debt. The company’s financial health appears stable, supported by strong liquidity and a manageable debt load. Its ability to generate consistent operating cash flow provides a cushion for debt servicing and potential growth initiatives.

Growth Trends And Dividend Policy

Univest has demonstrated steady growth, with a dividend payout of $0.85 per share, reflecting a commitment to returning capital to shareholders. The company’s growth trajectory is likely supported by its focus on commercial lending and wealth management, which offer scalable revenue opportunities. Its dividend policy aligns with its stable earnings and cash flow generation.

Valuation And Market Expectations

The market appears to value Univest’s consistent profitability and regional market strength. With a diluted EPS of $2.58, the company’s valuation metrics suggest investor confidence in its ability to sustain earnings growth. The absence of significant capital expenditures may also be viewed favorably, as it indicates efficient capital deployment.

Strategic Advantages And Outlook

Univest’s strategic advantages include its localized expertise, diversified revenue streams, and strong customer relationships. The outlook remains positive, with opportunities for growth in commercial lending and wealth management. The company’s focus on operational efficiency and prudent financial management positions it well to navigate competitive and economic challenges.

Sources

10-K, investor presentations

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