investorscraft@gmail.com

Intrinsic ValueVersaBank (VB.TO)

Previous Close$14.64
Intrinsic Value
Upside potential
Previous Close
$14.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VersaBank operates as a Schedule I chartered bank in Canada, specializing in niche lending and deposit services. Its core revenue model revolves around deposit products, including guaranteed investment certificates and tax-free savings accounts, alongside lending services such as point-of-sale financing and commercial real estate loans. The bank distinguishes itself by focusing on underserved segments, leveraging digital banking to minimize overhead costs while maintaining regulatory compliance. VersaBank’s market position is bolstered by its ability to offer tailored financial solutions, particularly in commercial and infrastructure financing, where it competes with larger regional banks. Its shift to digital operations enhances scalability, allowing it to serve clients efficiently without the burden of physical branches. The bank’s rebranding in 2016 reflects its strategic pivot toward innovation, though its smaller scale limits its competitive edge against dominant Canadian financial institutions.

Revenue Profitability And Efficiency

In FY 2021, VersaBank reported revenue of CAD 65.4 million and net income of CAD 22.4 million, translating to a diluted EPS of CAD 1.06. The negative operating cash flow of CAD 108.3 million suggests significant investment activities or loan portfolio growth, though capital expenditures were minimal at CAD 14,000. The bank’s profitability metrics indicate disciplined cost management, but its cash flow dynamics warrant closer scrutiny.

Earnings Power And Capital Efficiency

VersaBank’s earnings power is driven by its interest income from loans and leases, supported by a lean operational structure. The bank’s capital efficiency is evident in its ability to generate a net income margin of approximately 34%, though its negative operating cash flow raises questions about liquidity management. Its focus on high-margin lending segments, such as point-of-sale financing, enhances returns on equity.

Balance Sheet And Financial Health

VersaBank’s balance sheet shows CAD 271.5 million in cash and equivalents against CAD 100.4 million in total debt, indicating a strong liquidity position. The bank’s conservative leverage ratio and ample cash reserves provide flexibility for growth or economic downturns. However, the negative operating cash flow could strain short-term liquidity if sustained.

Growth Trends And Dividend Policy

VersaBank’s growth is tied to its digital-first strategy and niche lending focus. The bank paid a dividend of CAD 0.335 per share in FY 2021, reflecting a commitment to shareholder returns. Its ability to expand its loan portfolio while maintaining profitability will be critical for future dividend sustainability.

Valuation And Market Expectations

With a beta of 1.06, VersaBank’s stock exhibits slightly higher volatility than the market. The lack of disclosed market cap limits valuation analysis, but its earnings yield of ~5% (based on EPS) suggests moderate investor expectations. Its niche positioning may appeal to growth-oriented investors.

Strategic Advantages And Outlook

VersaBank’s digital efficiency and targeted lending approach provide strategic advantages in a competitive banking landscape. Its outlook hinges on executing its niche strategy while managing liquidity risks. Regulatory compliance and loan portfolio quality will be key determinants of long-term success.

Sources

Company description, financial data from disclosed filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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