GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Veritex Holdings Inc (NAS:VBTX) » Definitions » Intrinsic Value: Projected FCF

Veritex Holdings (Veritex Holdings) Intrinsic Value: Projected FCF : $50.67 (As of May. 21, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Veritex Holdings Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-21), Veritex Holdings's Intrinsic Value: Projected FCF is $50.67. The stock price of Veritex Holdings is $21.765. Therefore, Veritex Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for Veritex Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

VBTX' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.36   Med: 0.76   Max: 1.3
Current: 0.43

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Veritex Holdings was 1.30. The lowest was 0.36. And the median was 0.76.

VBTX's Price-to-Projected-FCF is ranked better than
54.2% of 1225 companies
in the Banks industry
Industry Median: 0.46 vs VBTX: 0.43

Veritex Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Veritex Holdings's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Veritex Holdings Intrinsic Value: Projected FCF Chart

Veritex Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 24.14 31.48 40.42 46.17 48.75

Veritex Holdings Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 48.56 49.16 49.36 48.75 50.67

Competitive Comparison of Veritex Holdings's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, Veritex Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Veritex Holdings's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, Veritex Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Veritex Holdings's Price-to-Projected-FCF falls into.



Veritex Holdings Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Veritex Holdings's Free Cash Flow(6 year avg) = $128.79.

Veritex Holdings's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(12.018181128481*128.78992+1538.515*0.8)/54.842
=50.67

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Veritex Holdings  (NAS:VBTX) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Veritex Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.765/50.666142483544
=0.43

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Veritex Holdings Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Veritex Holdings's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Veritex Holdings (Veritex Holdings) Business Description

Traded in Other Exchanges
N/A
Address
8214 Westchester Drive, Suite 800, Dallas, TX, USA, 75225
Veritex Holdings Inc is engaged in the provision of commercial banking products and services to small to medium-sized businesses and professionals. The bank provides a range of banking services to individual and corporate customers, which include commercial and retail lending, and the acceptance of checking and savings deposits. It offers a suite of online banking solutions, including access to account balances, online transfers, online bill payment and electronic delivery of customer statements, as well as automated teller machines, and banking by telephone, mail and personal appointment. The company's primary sources of revenue are derived from interest and dividends earned on loans, debt and equity securities and other financial instruments.
Executives
Gregory B Morrison director 8214 WESTCHESTER DRIVE, SUITE 400, DALLAS TX 75225
Martin Dominic Karaba officer: Chief Banking Officer 1010 GRAND BLVD, KANSAS CITY MO 64106
Terry Earley officer: Chief Financial Officer C/O CRESCENT FINANCIAL BANCSHARES, INC., 1005 HIGH HOUSE ROAD, CARY NC 27513
Fallon William director 8214 WESTCHESTER DRIVE, SUITE 800, DALLAS TX 75225
Gordon Huddleston director 8214 WESTCHESTER DRIVE, SUITE 400, DALLAS TX 75225
Pat S Bolin director 5950 BERKSHIRE LANE, SUITE 1100, DALLAS TX 75225
Cara Mcdaniel officer: Chief Talent Officer 8214 WESTCHESTER DRIVE, DALLAS TX 75225
John Sughrue director 1807 ROSS AVENUE, SUITE 250, DALLAS TX 75201
Phil Donnelly officer: SEVP, General Counsel 8214 WESTCHESTER DR. SUITE 800, DALLAS TX 75225
Michael Clayton Riebe officer: Chief Credit Officer 8214 WESTCHESTER DRIVE SUITE 400, DALLAS TX 75225
Holland C Malcolm Iii director, officer: Chairman, CEO, President 8214 WESTCHESTER DRIVE, SUITE 400, DALLAS TX 75225
Arcilia Acosta director LEGACYTEXAS FINANCIAL GROUP, INC., 5851 LEGACY CIRCLE, PLANO TX 75024
Jim Recer officer: Chief Banking Officer 8214 WESTCHESTER DRIVE, DALLAS TX 75225
Manuel J Mehos director COASTAL BANCORP INC, 5718 WESTHEIMER SUITE 600, HOUSTON TX 77057
William Don Ellis director 4000 GREENBRIAR, HOUSTON TX 77098

Veritex Holdings (Veritex Holdings) Headlines