Plumas Bancorp (NASDAQ: PLBC)

Sector: Financial Services Industry: Banks - Regional CIK: 0001168455
Market Cap 272.37 Mn
P/B 1.11
P/E 10.32
P/S 3.22
ROIC (Qtr) 8.45
Div Yield % 3.36
Rev 1y % (Qtr) 2.52
Total Debt (Qtr) 145.20 Mn
Debt/Equity (Qtr) 0.59

About

Plumas Bancorp, also known as PLBC, operates in the banking industry with its subsidiary, Plumas Bank, at the heart of its operations. The company's headquarters are located in Reno, Nevada, and its services primarily cater to the northeastern portion of California and the northwestern portion of Nevada. Plumas Bancorp's main business activities revolve around Plumas Bank, which offers a variety of financial services. These include personal and commercial banking, agricultural lending, and government-guaranteed lending, with the bank's primary...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 2.21B provides 15.19x coverage of total debt 145.20M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 23.46M provides strong 65.34x coverage of stock compensation 359000, indicating sustainable incentive practices.
  • Robust free cash flow of 23.11M exceeds capital expenditure of 350000 by 66.02x, indicating strong organic growth funding capability.
  • Retained earnings of 187.01M represent substantial 0.76x of equity 245.95M, indicating strong internal capital generation.
  • Retained earnings of 187.01M provide strong 7.72x coverage of intangibles 24.21M, indicating quality earnings retention.

Bear case

  • Operating cash flow of 23.46M barely covers its investment activities of 61.83M, with a coverage ratio of 0.38, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 23.46M provides thin coverage of dividend payments of (7.23M) with a -3.25 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Retained earnings of 187.01M provide limited buffer against comprehensive income items of (16.49M), which is -11.34x, indicating elevated exposure to market risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 32.98M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Deposit liabilities of 1.82B significantly exceed cash reserves of 87.28M, which is 20.85x, indicating potential liquidity risk in stress scenarios.

Peer comparison

Companies in the Banks - Regional
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 USB Us Bancorp \De\ 84.44 Bn 12.40 3.25 77.98 Bn
2 PNC Pnc Financial Services Group, Inc. 84.36 Bn 13.61 3.73 62.34 Bn
3 NU Nu Holdings Ltd. 81.47 Bn 32.21 5.79 4.49 Bn
4 NWG NatWest Group plc 66.53 Bn 9.88 3.05 169.04 Bn
5 TFC Truist Financial Corp 64.60 Bn 13.18 3.53 71.11 Bn
6 MTB M&T Bank Corp 32.73 Bn 12.47 3.60 14.99 Bn
7 FITB Fifth Third Bancorp 31.96 Bn 14.15 3.93 18.94 Bn
8 FCNCA First Citizens Bancshares Inc /De/ 28.98 Bn 12.78 3.26 40.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.11 0.14
EV to Cash from Ops. EV/CFO 10.55 7.21
EV to Debt EV to Debt 1.71 5.20
EV to EBIT EV/EBIT 6.82 14.98
EV to EBITDA EV/EBITDA 6.44 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 10.71 8.87
EV to Market Cap EV to Market Cap 0.91 1.04
EV to Revenue EV/Rev 2.93 -3.76
Price to Book Value [P/B] P/B 1.11 1.17
Price to Earnings [P/E] P/E 10.32 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.65 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 27.00 35.28
Dividend per Basic Share Div per Share (Qtr) 1.20 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 36.08 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -101.38 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -26.01 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 11.11 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -7.03 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -4.10 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) -5.75 61.46
EBT Growth (1y) % EBT 1y % (Qtr) -5.75 61.37
EPS Growth (1y) % EPS 1y % (Qtr) -10.17 76.34
FCF Growth (1y) % FCF 1y % (Qtr) -51.94 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 5.85 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.30 0.26
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.01
Debt to Equity Ratio Debt/Equity (Qtr) 0.59 0.53
Interest Cover Ratio Interest Cover Ratio 0.00 -0.05
Times Interest Earned Times Interest Earned 0.00 -0.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 45.50 147.97
EBIT Margin % EBIT Margin % (Qtr) 42.91 155.41
EBT Margin % EBT Margin % (Qtr) 42.91 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 31.20 115.63