investorscraft@gmail.com

Intrinsic ValueBank OZK (OZK)

Previous Close$46.02
Intrinsic Value
Upside potential
Previous Close
$46.02

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

Bank OZK operates as a regional bank with a focus on commercial real estate (CRE) lending, particularly in niche markets such as construction and land development. The bank differentiates itself through disciplined underwriting and a decentralized lending model, enabling localized decision-making. Its core revenue streams include interest income from loans, supplemented by fees from deposit services and wealth management. Bank OZK has carved a strong position in the CRE sector, leveraging its expertise in high-growth markets like the Sun Belt, where demographic trends support demand for real estate financing. The bank’s conservative risk management and selective loan portfolio have historically shielded it from broader cyclical downturns, reinforcing its reputation as a reliable lender. While regional banks face competition from national players and fintech disruptors, Bank OZK’s specialized focus and operational agility allow it to maintain a competitive edge in its target segments.

Revenue Profitability And Efficiency

Bank OZK reported $2.77 billion in revenue for FY 2024, with net income of $716.5 million, reflecting a robust net margin of approximately 25.8%. Diluted EPS stood at $6.14, demonstrating strong earnings power. Operating cash flow was $834.5 million, though capital expenditures of $95.6 million indicate ongoing investments in infrastructure and technology. The bank’s efficiency metrics suggest disciplined cost management, supporting its profitability.

Earnings Power And Capital Efficiency

The bank’s earnings are driven by its high-yielding CRE loan portfolio, which benefits from disciplined underwriting and favorable interest rate conditions. With a return on assets (ROA) and return on equity (ROE) likely above industry averages, Bank OZK exhibits strong capital efficiency. Its ability to generate consistent earnings from interest income, coupled with prudent risk management, underscores its sustainable earnings power.

Balance Sheet And Financial Health

Bank OZK maintains a solid balance sheet, with $2.78 billion in cash and equivalents and total debt of $883 million, reflecting a conservative leverage profile. The bank’s liquidity position is robust, supported by a diversified deposit base. Its loan-to-deposit ratio remains within manageable levels, indicating balanced growth and financial stability. The strong capital adequacy ratios further reinforce its resilience to economic shocks.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth, particularly in its CRE lending portfolio, benefiting from regional economic expansion. Its dividend policy is shareholder-friendly, with a $1.66 per share payout in FY 2024, reflecting a commitment to returning capital. While growth has been methodical, the bank’s focus on high-quality lending ensures sustainable expansion without compromising credit quality.

Valuation And Market Expectations

Bank OZK trades at a valuation reflective of its niche market positioning and earnings stability. Market expectations are anchored in its ability to maintain underwriting discipline while capitalizing on regional growth opportunities. The bank’s premium valuation relative to peers underscores investor confidence in its long-term prospects.

Strategic Advantages And Outlook

Bank OZK’s strategic advantages lie in its specialized CRE expertise, decentralized model, and conservative risk culture. The outlook remains positive, supported by favorable demographic trends in its core markets and a disciplined approach to growth. While macroeconomic uncertainties pose risks, the bank’s proven resilience positions it well for sustained performance.

Sources

10-K filing, 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