investorscraft@gmail.com

Intrinsic ValueVeritex Holdings, Inc. (VBTX)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Veritex Holdings, Inc. operates as a bank holding company for Veritex Community Bank, serving commercial and retail clients primarily in Texas. The company generates revenue through interest income from loans, including commercial real estate, construction, and business lending, as well as fee-based services such as treasury management and deposit accounts. Its market position is anchored in regional expertise, targeting mid-sized businesses and high-net-worth individuals with tailored financial solutions. Veritex differentiates itself through localized decision-making and a relationship-driven approach, leveraging its deep understanding of Texas' dynamic economic landscape. The bank competes in a fragmented market, emphasizing agility and customer-centric services to carve out a niche against larger national players. Its growth strategy focuses on organic expansion and selective acquisitions to strengthen its footprint in high-growth metropolitan areas like Dallas-Fort Worth and Houston.

Revenue Profitability And Efficiency

In FY 2024, Veritex reported revenue of $425.6 million, with net income of $107.2 million, reflecting a net margin of approximately 25.2%. The company’s diluted EPS stood at $1.95, demonstrating solid profitability. Operating cash flow was $136.4 million, indicating efficient cash generation from core banking activities. Notably, capital expenditures were negligible, underscoring the asset-light nature of its operations and disciplined cost management.

Earnings Power And Capital Efficiency

Veritex’s earnings power is driven by its loan portfolio yield and low-cost deposit base, which supports stable net interest margins. The absence of significant capital expenditures highlights capital efficiency, with resources allocated primarily toward loan growth and strategic initiatives. The company’s ability to maintain profitability amid competitive pressures reflects prudent risk management and operational leverage.

Balance Sheet And Financial Health

The balance sheet remains robust, with cash and equivalents of $855.2 million providing ample liquidity. Total debt of $230.7 million is manageable relative to equity, indicating a conservative leverage profile. The strong liquidity position supports both organic growth and potential acquisitions, while the low debt-to-assets ratio underscores financial stability.

Growth Trends And Dividend Policy

Veritex has demonstrated consistent growth, leveraging Texas’ economic expansion. The dividend payout of $0.82 per share reflects a commitment to shareholder returns, with a payout ratio of approximately 42%, balancing reinvestment and distribution. Future growth is expected to be driven by market share gains and strategic acquisitions in its core regions.

Valuation And Market Expectations

The market likely values Veritex based on its regional growth potential and profitability metrics. Trading multiples may reflect expectations of sustained loan book expansion and margin stability, though competition and interest rate volatility remain key watchpoints. Investor sentiment is supported by its track record of execution and disciplined capital allocation.

Strategic Advantages And Outlook

Veritex’s strategic advantages include its Texas-centric focus, relationship banking model, and scalable infrastructure. The outlook is positive, with opportunities to capitalize on regional economic tailwinds. Risks include interest rate sensitivity and competitive pressures, but the company’s nimble approach positions it well for sustained performance.

Sources

Company filings (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