investorscraft@gmail.com

Intrinsic ValueWinchester Bancorp, Inc. Common Stock (WSBK)

Previous Close$11.02
Intrinsic Value
Upside potential
Previous Close
$11.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Winchester Bancorp, Inc. operates as a community-focused financial institution, primarily serving local markets through its subsidiary, Winchester Savings Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, mortgage origination, and deposit services. Its core offerings cater to small businesses, individuals, and municipalities, emphasizing personalized customer relationships. Winchester Bancorp differentiates itself through localized decision-making and community engagement, positioning it as a trusted regional player in a competitive banking landscape dominated by larger national institutions. The bank’s conservative underwriting and niche focus on underserved markets contribute to its stable but modest market share. While it lacks the scale of national banks, its deep regional presence allows for tailored financial solutions, fostering customer loyalty and steady deposit growth. The company’s revenue model relies heavily on net interest income, supplemented by fee-based services, reflecting its traditional community banking structure.

Revenue Profitability And Efficiency

Winchester Bancorp reported revenue of $36.3 million for the fiscal year ending June 2024, with net income of $786,000, translating to diluted EPS of $0.0832. Operating cash flow stood at $231,000, while capital expenditures were -$1.3 million, indicating restrained investment activity. The modest profitability reflects the challenges of operating in a competitive regional banking environment with narrow interest margins and limited fee income diversification.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS of $0.0832 suggesting minimal profitability per share. Capital efficiency metrics are not explicitly provided, but the low net income relative to revenue implies modest returns on equity and assets. The bank’s reliance on traditional lending activities limits earnings volatility but also caps growth potential in the absence of significant fee income or non-interest revenue streams.

Balance Sheet And Financial Health

Winchester Bancorp maintains a conservative balance sheet, with cash and equivalents of $44.1 million and total debt of $129.5 million. The debt level appears manageable given its community banking focus, though further details on asset quality and loan performance would be needed to assess credit risk. The absence of dividends suggests retained earnings are being prioritized for capital preservation or potential reinvestment.

Growth Trends And Dividend Policy

Growth trends appear subdued, with no dividend payments and minimal earnings expansion. The lack of a dividend policy indicates a focus on retaining capital, possibly to bolster liquidity or support selective lending growth. The company’s regional focus may limit scalability, but it could benefit from organic deposit growth and steady loan demand in its local markets.

Valuation And Market Expectations

Given its small market capitalization and regional focus, Winchester Bancorp’s valuation likely reflects its niche positioning and modest profitability. Investors may view it as a stable but low-growth entity, with limited upside unless interest margins improve or fee income diversifies. Market expectations are likely tempered by its reliance on traditional banking activities in a competitive environment.

Strategic Advantages And Outlook

Winchester Bancorp’s strategic advantages lie in its community-centric approach, fostering customer loyalty and stable deposit inflows. However, its outlook remains cautious due to narrow margins and limited diversification. Future success may depend on leveraging local relationships to grow lending portfolios or exploring digital banking enhancements to improve efficiency. Regulatory pressures and interest rate fluctuations remain key risks.

Sources

Company filings, CIK 0002047235

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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