investorscraft@gmail.com

Intrinsic ValueInternational Bancshares Corporation (IBOC)

Previous Close$70.60
Intrinsic Value
Upside potential
Previous Close
$70.60

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

International Bancshares Corporation (IBOC) operates as a regional bank holding company primarily serving Texas and Oklahoma, with a focus on commercial and retail banking. The company generates revenue through interest income from loans, fees from deposit services, and wealth management. IBOC distinguishes itself with a strong regional presence, catering to small and mid-sized businesses, agricultural clients, and retail customers. Its conservative lending practices and localized decision-making enhance customer loyalty and mitigate risk. The bank maintains a competitive edge through personalized service and operational efficiency, positioning it as a trusted financial partner in its markets. IBOC’s market share is bolstered by its ability to adapt to regional economic trends while maintaining a disciplined approach to credit quality and cost management.

Revenue Profitability And Efficiency

In FY 2024, IBOC reported revenue of $833.6 million and net income of $409.2 million, reflecting a robust net margin of approximately 49%. Diluted EPS stood at $6.57, demonstrating strong profitability. Operating cash flow was $473.9 million, supported by efficient core banking operations. Capital expenditures were modest at $14.1 million, indicating disciplined reinvestment in technology and infrastructure without excessive outlays.

Earnings Power And Capital Efficiency

IBOC’s earnings power is underscored by its high net income relative to revenue, driven by prudent expense management and stable interest income. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow while maintaining a lean balance sheet. With a conservative leverage profile, IBOC allocates capital effectively to sustain growth and shareholder returns.

Balance Sheet And Financial Health

IBOC’s balance sheet remains solid, with $352.7 million in cash and equivalents and total debt of $119.4 million, reflecting a low debt-to-equity ratio. The bank’s liquidity position is strong, ensuring flexibility for lending and operational needs. Its conservative financial policies and robust asset quality contribute to a stable credit profile, minimizing systemic risks.

Growth Trends And Dividend Policy

IBOC has demonstrated consistent growth in earnings, supported by regional economic expansion and disciplined lending. The company pays a dividend of $1.36 per share, reflecting a commitment to returning capital to shareholders. While growth is steady, IBOC prioritizes sustainable profitability over aggressive expansion, aligning with its risk-averse strategy.

Valuation And Market Expectations

The market values IBOC for its stability and regional focus, with a premium placed on its high profitability and conservative management. Investors likely expect continued steady performance, given the bank’s track record of resilient earnings and low volatility. Valuation metrics suggest confidence in its ability to maintain margins and navigate economic cycles.

Strategic Advantages And Outlook

IBOC’s strategic advantages include its deep regional expertise, strong customer relationships, and disciplined risk management. The outlook remains positive, with opportunities to grow its loan portfolio and fee-based services. However, rising interest rates and competitive pressures could pose challenges. The bank’s conservative approach positions it well to weather macroeconomic uncertainties while delivering shareholder value.

Sources

10-K filing, CIK 0000315709

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