|
(Exact name of registrant as specified in its charter)
|
|
|
|
||
(State or other jurisdiction of incorporation)
|
(Commission File No.)
|
(IRS Employer Identification No.)
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Registrant's telephone number, including area code: (
|
Not Applicable
|
(Former name or former address, if changed since last report)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading
Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
Item 8.01 |
Other Events.
|
Companies
|
Price / Tangible
Book Value
|
Price/ Tangible Book Value
(excluding AOCI)
|
Price / Last-twelve-months
earnings per share
|
||||
Potomac Bancshares Inc.
|
89
|
80
|
8.2
|
||||
New Peoples Bankshares Inc
|
92
|
78
|
8.3
|
||||
Oxford Bank Corporation
|
98
|
91
|
6.2
|
||||
Peoples Financial Corp.
|
105
|
67
|
7.9
|
||||
Oregon Pacific Bancorp
|
91
|
78
|
5.6
|
||||
Pioneer Bankcorp Inc.
|
89
|
79
|
6.2
|
||||
Merchants & Marine Bancorp
|
90
|
76
|
9.8
|
||||
Mountain Pacific Bancorp
|
106
|
103
|
8.3
|
||||
Mission Valley Bancorp
|
86
|
80
|
6.2
|
||||
Southeastern Banking Corp.
|
87
|
76
|
5.7
|
||||
SVB & T Corp.
|
75
|
70
|
8.0
|
||||
Oconee Financial Corp.
|
87
|
69
|
5.6
|
||||
FinWise Bancorp
|
80
|
80
|
7.5
|
||||
Redwood Capital Bancorp
|
89
|
78
|
5.8
|
||||
Equitable Financial Corp.
|
74
|
74
|
12.3
|
||||
Century Financial Corp.
|
96
|
87
|
6.1
|
||||
Oregon Bancorp Inc.
|
68
|
67
|
13.9
|
Buyer
|
Target
|
Announcement
Date
|
Deal value/
tangible
common
equity
|
Deal value/
tangible
common
equity
(excluding
AOCI)
|
Deal value/
last-twelve-
months net
income
|
Premium
to core
deposits
|
||||||||
Dogwood State Bank
|
Community First Bancorporation
|
02/01/2024
|
110
|
92
|
14.2
|
2.0
|
||||||||
First Financial Corp.
|
Simply Bank
|
11/13/2023
|
132
|
105
|
9.0
|
3.6
|
||||||||
Old National Bancorp
|
CapStar Financial Holdings Inc
|
10/26/2023
|
106
|
89
|
9.5
|
0.7
|
||||||||
Glacier Bancorp Inc.
|
Community Financial Grp (Spokane WA)
|
08/08/2023
|
165
|
117
|
11.6
|
5.6
|
||||||||
Atlantic Union Bankshares Corp.
|
American National Bankshares
|
07/25/2023
|
185
|
152
|
13.3
|
8.5
|
||||||||
First Mid Bancshares
|
Blackhawk Bancorp Inc.
|
03/21/2023
|
138
|
90
|
6.6
|
2.2
|
Discounted Cash Flow: Without Synergies
|
Actuals
|
To Close
|
Projections
|
|||||||||||||||||||||||||||||
$ in thousands
|
12/31/2023
|
9mons. 9/24
|
3mons. 12/24
|
Year 12/25
|
Year 12/26
|
Year 12/27
|
Year 12/28
|
Year 12/29
|
||||||||||||||||||||||||
Tangible Assets (TA)(1)
|
$
|
529,384
|
$
|
537,466
|
$
|
547,457
|
$
|
590,359
|
$
|
636,422
|
$
|
687,311
|
$
|
740,757
|
||||||||||||||||||
Tangible Common Equity (TCE) Build:
|
||||||||||||||||||||||||||||||||
Beginning Tangible Common Equity:
|
$
|
82,152
|
$
|
48,372
|
$
|
49,271
|
$
|
53,132
|
$
|
57,278
|
$
|
61,858
|
||||||||||||||||||||
Plus: Net Income
|
6,265
|
1,917
|
8,510
|
9,636
|
11,792
|
12,437
|
13,369
|
|||||||||||||||||||||||||
Plus: After tax Interest on Distributed Cash Flows (5.25% cost of cash)
|
-
|
(186
|
)
|
(785
|
)
|
(965
|
)
|
(1,172
|
)
|
(1,440
|
)
|
(1,695
|
)
|
|||||||||||||||||||
Less: Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Less: Additional Dividends (TCE excess over 9.0%)
|
(18,668
|
)
|
(998
|
)
|
(4,529
|
)
|
(5,189
|
)
|
(6,703
|
)
|
(6,408
|
)
|
||||||||||||||||||||
Less: After-tax Litigation Settlement Impact
|
(315
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Less: Pre-Deal Dogwood Distribution
|
(21,560
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Plus: Amortization of Intangibles
|
498
|
166
|
664
|
664
|
664
|
221
|
||||||||||||||||||||||||||
End of Period Tangible Common Equity
|
$
|
82,152
|
$
|
48,372
|
$
|
49,271
|
$
|
53,132
|
$
|
57,278
|
$
|
61,858
|
$
|
66,668
|
||||||||||||||||||
End of Period TCE / TA
|
15.5
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
||||||||||||||||||
Discounted Cash Flow:
|
||||||||||||||||||||||||||||||||
Capital Outflows / (Contributions) for Earnings and Excess Capital Above a Tangible Common Equity to
Tangible Asset Ratio of 9.0%
|
$
|
18,668
|
$
|
998
|
$
|
4,529
|
$
|
5,189
|
$
|
6,703
|
$
|
6,408
|
||||||||||||||||||||
Terminal Value (Year 12/29 Net Income + Interest on Cash Flows and 8.0x Terminal Multiple)
|
93,390
|
|||||||||||||||||||||||||||||||
Free Cash Flows without Synergies
|
$
|
18,668
|
$
|
998
|
$
|
4,529
|
$
|
5,189
|
$
|
6,703
|
$
|
99,798
|
||||||||||||||||||||
Net Present Value (NPV) assuming a 16.0% Discount Rate
|
16,699
|
860
|
3,364
|
3,323
|
3,701
|
47,476
|
||||||||||||||||||||||||||
Total Net Present Value
|
75,423
|
|||||||||||||||||||||||||||||||
Divided by Fully Diluted Shares(2)
|
2,424
|
|||||||||||||||||||||||||||||||
Total Net Present Value per share
|
$
|
31.11
|
(1) |
Tangible Assets (TA) includes the impact of the Pre-Deal Dogwood distribution and litigation settlement impact.
|
(2) |
Common shares outstanding at 3/12/2024 plus the amount of dilutive shares that are projected to be issued from rolled options.
|
Discounted Cash Flow: With Synergies
|
Actuals
|
To Close
|
Projections
|
|||||||||||||||||||||||||||||
$ in thousands
|
12/31/2023
|
9mons. 9/24
|
3mons. 12/24
|
12/31/2025
|
12/31/2026
|
12/31/2027
|
12/31/2028
|
12/31/2029
|
||||||||||||||||||||||||
Tangible Assets (TA)(1)
|
$
|
529,384
|
$
|
535,288
|
$
|
545,279
|
$
|
588,180
|
$
|
634,244
|
$
|
685,133
|
$
|
738,578
|
||||||||||||||||||
Tangible Common Equity (TCE) Build:
|
||||||||||||||||||||||||||||||||
Beginning Tangible Common Equity:
|
$
|
82,152
|
$
|
48,176
|
$
|
49,075
|
$
|
52,936
|
$
|
57,082
|
$
|
61,662
|
||||||||||||||||||||
Plus: Net Income
|
6,265
|
1,917
|
8,510
|
9,636
|
11,792
|
12,437
|
13,369
|
|||||||||||||||||||||||||
Plus: After tax Interest on Distributed Cash Flows (5.25% cost of cash)
|
-
|
(166
|
)
|
(720
|
)
|
(1,122
|
)
|
(1,549
|
)
|
(2,034
|
)
|
(2,505
|
)
|
|||||||||||||||||||
Plus: After tax Synergies
|
-
|
333
|
5,493
|
5,658
|
5,827
|
6,002
|
6,182
|
|||||||||||||||||||||||||
Less: Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Less: Additional Dividends (TCE excess over 9.0%)
|
(16,685
|
)
|
(1,351
|
)
|
(10,087
|
)
|
(10,690
|
)
|
(12,154
|
)
|
(11,816
|
)
|
||||||||||||||||||||
Less: After-tax Litigation Settlement Impact
|
(315
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Less: Pre-Deal Dogwood Distribution
|
(21,560
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Less: After-tax Repurchase Reserves
|
(2,178
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Plus: Amortization of Intangibles
|
498
|
166
|
664
|
664
|
664
|
221
|
||||||||||||||||||||||||||
End of Period Tangible Common Equity
|
$
|
82,152
|
$
|
48,176
|
$
|
49,075
|
$
|
52,936
|
$
|
57,082
|
$
|
61,662
|
$
|
66,472
|
||||||||||||||||||
End of Period TCE / TA
|
15.5
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
9.0
|
%
|
||||||||||||||||||
Discounted Cash Flow:
|
||||||||||||||||||||||||||||||||
Capital Outflows / (Contributions) for Earnings and Excess Capital Above a Tangible Common Equity to
Tangible Asset Ratio of 9.0%
|
$
|
16,685
|
$
|
1,351
|
$
|
10,087
|
$
|
10,690
|
$
|
12,154
|
$
|
11,816
|
||||||||||||||||||||
Terminal Value (Year 12/29 Net Income + Interest on Cash Flows + Synergies and 8.0x Terminal Multiple)
|
136,370
|
|||||||||||||||||||||||||||||||
Free Cash Flows with Synergies
|
$
|
16,685
|
$
|
1,351
|
$
|
10,087
|
$
|
10,690
|
$
|
12,154
|
$
|
148,186
|
||||||||||||||||||||
Net Present Value (NPV) assuming a 16.0% Discount Rate
|
14,926
|
1,164
|
7,493
|
6,846
|
6,710
|
70,496
|
||||||||||||||||||||||||||
Total Net Present Value
|
107,634
|
|||||||||||||||||||||||||||||||
Less: After-tax Transaction Expenses
|
(8,727
|
)
|
||||||||||||||||||||||||||||||
Adjusted Total Net Present Value
|
$
|
98,907
|
||||||||||||||||||||||||||||||
Divided by Fully Diluted Shares(2)
|
2,424
|
|||||||||||||||||||||||||||||||
Total Net Present Value per share
|
$
|
40.80
|
(1) |
Tangible Assets (TA) includes the impact of the Pre-Deal Dogwood distribution, litigation settlement impact, and repurchase reverses.
|
(2) |
Common shares outstanding at 3/12/2024 plus the amount of dilutive shares that are projected to be issued from rolled options.
|
Price /
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company
|
Ticker
|
Total
Assets
($M)
|
TCE/
TA
(%)
|
Loans/
Deposits
(%)
|
NIB / Total
Deposits
(%)
|
NPAs/
Assets(1)
(%)
|
Cost of
Deposits
(%)
|
Fee Inc./
Op. Rev.
(%)
|
Effic.
Ratio
(%)
|
LTM Core(2)
ROAA
(%)
|
LTM Core(2)
ROATCE
(%)
|
Market
Cap
($M)
|
Tangible
Book Value
(x)
|
MRQ
EPS
(x)
|
LTM
EPS
(x)
|
Div.
Yield
(%)
|
||||||||||||||||||||||||||||||||||||||||||||||
Peoples Financial Corporation
|
PFBX
|
$
|
798
|
8.6
|
34.6
|
25.4
|
0.03
|
0.82
|
21.5
|
69.2
|
1.04
|
15.4
|
$
|
72
|
1.05
|
10.5
|
7.9
|
2.3
|
||||||||||||||||||||||||||||||||||||||||||||
OptimumBank Holdings, Inc.
|
OPHC
|
$
|
791
|
8.8
|
106.1
|
30.5
|
0.13
|
2.40
|
12.7
|
45.0
|
1.01
|
10.5
|
$
|
34
|
0.45
|
3.1
|
5.0
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
Jeffersonville Bancorp
|
JFBC
|
$
|
688
|
11.7
|
58.9
|
31.4
|
0.38
|
0.52
|
7.0
|
60.9
|
1.71
|
16.4
|
$
|
82
|
1.01
|
8.6
|
7.3
|
3.1
|
||||||||||||||||||||||||||||||||||||||||||||
First Berlin Bancorp, Inc.
|
FTFI
|
$
|
639
|
9.9
|
91.5
|
27.6
|
0.46
|
1.57
|
11.9
|
58.3
|
1.15
|
11.8
|
$
|
46
|
0.73
|
10.8
|
6.8
|
1.2
|
||||||||||||||||||||||||||||||||||||||||||||
U & I Financial Corp.
|
UNIF
|
$
|
623
|
12.8
|
95.4
|
19.5
|
1.71
|
3.29
|
5.3
|
40.1
|
1.20
|
9.5
|
$
|
35
|
0.44
|
NM
|
4.8
|
3.1
|
||||||||||||||||||||||||||||||||||||||||||||
Bank of San Francisco
|
BSFO
|
$
|
612
|
11.1
|
93.7
|
35.5
|
0.01
|
1.61
|
2.9
|
54.5
|
1.15
|
10.7
|
$
|
58
|
0.85
|
8.9
|
8.3
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
First Resource Bancorp, Inc.
|
FRSB
|
$
|
603
|
7.7
|
106.4
|
19.1
|
0.00
|
2.66
|
4.2
|
63.1
|
1.09
|
13.8
|
$
|
41
|
0.89
|
6.2
|
6.9
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
FinWise Bancorp
|
FINW
|
$
|
586
|
26.5
|
103.5
|
23.6
|
4.55
|
3.72
|
29.6
|
55.8
|
3.54
|
11.9
|
$
|
124
|
0.80
|
7.8
|
7.5
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
First Bancshares, Inc.
|
FBSI
|
$
|
542
|
9.6
|
90.0
|
26.8
|
0.30
|
2.06
|
9.7
|
59.5
|
1.34
|
14.1
|
$
|
61
|
1.17
|
9.6
|
9.0
|
1.4
|
||||||||||||||||||||||||||||||||||||||||||||
Lumbee Guaranty Bank
|
LUMB
|
$
|
520
|
8.0
|
42.1
|
33.7
|
0.14
|
1.08
|
42.0
|
74.0
|
1.21
|
15.7
|
$
|
34
|
0.82
|
5.2
|
5.8
|
3.1
|
||||||||||||||||||||||||||||||||||||||||||||
Redwood Capital Bancorp
|
RWCB
|
$
|
518
|
8.8
|
84.4
|
29.4
|
0.07
|
0.47
|
13.7
|
62.3
|
1.36
|
16.9
|
$
|
41
|
0.89
|
6.6
|
5.8
|
1.5
|
||||||||||||||||||||||||||||||||||||||||||||
blueharbor bank
|
BLHK
|
$
|
430
|
11.5
|
95.2
|
30.5
|
0.01
|
1.77
|
15.5
|
52.0
|
1.69
|
15.5
|
$
|
59
|
1.19
|
10.0
|
8.5
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
Cmty. Bancorp of Santa Maria
|
CYSM
|
$
|
392
|
7.4
|
67.1
|
40.3
|
0.00
|
0.57
|
6.3
|
67.0
|
1.00
|
16.0
|
$
|
23
|
0.78
|
5.8
|
5.7
|
2.4
|
||||||||||||||||||||||||||||||||||||||||||||
Infinity Bancorp
|
INFT
|
$
|
305
|
9.1
|
77.8
|
49.5
|
0.45
|
1.57
|
3.3
|
56.0
|
1.27
|
12.6
|
$
|
26
|
0.94
|
24.0
|
8.1
|
2.9
|
||||||||||||||||||||||||||||||||||||||||||||
CMUV Bancorp
|
CMUV
|
$
|
297
|
11.6
|
89.3
|
26.0
|
0.14
|
1.76
|
7.2
|
50.9
|
1.42
|
12.5
|
$
|
32
|
0.92
|
7.0
|
8.0
|
2.7
|
||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75th Percentile
|
|
$
|
631
|
11.6
|
72.4
|
32.5
|
0.02
|
0.95
|
14.6
|
53.2
|
1.39
|
15.6
|
$
|
60
|
0.98
|
9.9
|
8.0
|
2.8
|
||||||||||||||||||||||||||||||||||||||||||||
Median
|
$
|
586
|
9.6
|
90.0
|
29.4
|
0.14
|
1.61
|
9.7
|
58.3
|
1.21
|
13.8
|
$
|
41
|
0.89
|
8.2
|
7.3
|
1.5
|
|||||||||||||||||||||||||||||||||||||||||||||
25th Percentile
|
|
$
|
474
|
8.7
|
95.3
|
25.7
|
0.42
|
2.23
|
5.8
|
62.7
|
1.12
|
11.8
|
$
|
34
|
0.79
|
6.3
|
5.8
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
Counterparty
|
|
$
|
548
|
15.5
|
91.8
|
20.7
|
3.00
|
3.29
|
44.7
|
65.6
|
1.55
|
10.0
|
$
|
65
|
0.78
|
5.7
|
5.7
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||
(1) |
NPA / Assets excludes restructured loans from nonperforming assets.
|
(2) |
LTM Core earnings per S&P Global Market Intelligence for peers – defined as net income after taxes and before extraordinary items, less net income
attributable to noncontrolling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items – and for the Counterparty, it’s based on reported net income of
$11.2 million less $4.7 million in pre-tax non-recurring items, tax effected at 22.5%, per management guidance.
|
Price /
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company
|
Ticker
|
Total
Assets
($M)
|
TCE/
TA
(%)
|
Loans/
Deposits
(%)
|
NIB / Total
Deposits
(%)
|
NPAs/
Assets(1)
(%)
|
Cost of
Deposits
(%)
|
Fee Inc./
Op. Rev.
(%)
|
Effic.
Ratio
(%)
|
LTM Core(2)
ROAA
(%)
|
LTM Core(2)
ROATCE
(%)
|
Market
Cap
($M)
|
Tangible
Book Value
(x)
|
MRQ
EPS
(x)
|
LTM
EPS
(x)
|
2024E
EPS
(x)
|
2025E
EPS
(x)
|
Div.
Yield
(%)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Northeast Bank
|
NBN
|
$
|
2,969
|
11.0
|
122.6
|
6.7
|
1.04
|
4.13
|
3.2
|
41.0
|
1.88
|
18.1
|
$
|
427
|
1.31
|
7.4
|
7.6
|
--
|
--
|
0.1
|
||||||||||||||||||||||||||||||||||||||||||||||||||
The First Bancorp, Inc.
|
FNLC
|
$
|
2,947
|
7.3
|
81.9
|
11.1
|
0.07
|
2.86
|
20.6
|
54.2
|
1.03
|
14.5
|
$
|
257
|
1.21
|
9.6
|
8.7
|
--
|
--
|
6.1
|
||||||||||||||||||||||||||||||||||||||||||||||||||
PCB Bancorp
|
PCB
|
$
|
2,790
|
10.0
|
99.0
|
25.3
|
0.23
|
3.36
|
10.2
|
59.2
|
1.20
|
11.3
|
$
|
226
|
0.81
|
9.7
|
7.5
|
9.4
|
8.8
|
4.5
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Macatawa Bank Corporation
|
MCBC
|
$
|
2,749
|
10.4
|
55.4
|
26.6
|
0.00
|
1.36
|
17.9
|
53.5
|
1.60
|
16.4
|
$
|
324
|
1.13
|
8.4
|
7.5
|
7.5
|
7.3
|
3.8
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Unity Bancorp, Inc.
|
UNTY
|
$
|
2,579
|
10.1
|
112.9
|
21.8
|
0.59
|
2.26
|
7.5
|
45.2
|
1.64
|
16.3
|
$
|
278
|
1.06
|
7.1
|
7.1
|
7.2
|
6.4
|
1.9
|
||||||||||||||||||||||||||||||||||||||||||||||||||
BayCom Corp
|
BCML
|
$
|
2,552
|
10.8
|
90.4
|
30.3
|
0.48
|
1.44
|
6.9
|
58.5
|
1.15
|
10.9
|
$
|
230
|
0.86
|
9.2
|
8.9
|
8.9
|
8.6
|
2.0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Citizens & Northern Corporation
|
CZNC
|
$
|
2,516
|
8.4
|
91.8
|
24.3
|
0.62
|
1.71
|
25.5
|
69.0
|
1.04
|
13.3
|
$
|
278
|
1.33
|
16.2
|
11.5
|
11.1
|
10.1
|
6.2
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Orange County Bancorp, Inc.
|
OBT
|
$
|
2,485
|
6.4
|
85.7
|
34.3
|
0.18
|
1.26
|
14.5
|
56.6
|
1.22
|
21.0
|
$
|
256
|
1.61
|
7.9
|
8.7
|
8.3
|
7.7
|
2.0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Southern States Bancshares, Inc.
|
SSBK
|
$
|
2,447
|
8.1
|
93.4
|
21.7
|
0.04
|
2.89
|
5.4
|
45.8
|
1.43
|
17.5
|
$
|
223
|
1.12
|
6.3
|
7.1
|
3.6
|
3.8
|
1.4
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Central Valley Community Bancorp
|
CVCY
|
$
|
2,433
|
6.4
|
63.2
|
46.6
|
0.00
|
0.88
|
12.5
|
61.1
|
1.11
|
20.8
|
$
|
226
|
1.47
|
9.6
|
8.8
|
12.1
|
6.8
|
2.5
|
||||||||||||||||||||||||||||||||||||||||||||||||||
ACNB Corporation
|
ACNB
|
$
|
2,419
|
9.5
|
87.5
|
26.9
|
0.14
|
0.38
|
20.2
|
62.1
|
1.54
|
17.9
|
$
|
301
|
1.34
|
18.4
|
9.5
|
10.5
|
10.0
|
3.4
|
||||||||||||||||||||||||||||||||||||||||||||||||||
OP Bancorp
|
OPBK
|
$
|
2,148
|
9.0
|
97.8
|
28.9
|
0.28
|
3.12
|
18.5
|
60.2
|
1.13
|
13.1
|
$
|
151
|
0.78
|
7.4
|
6.5
|
8.1
|
6.8
|
4.8
|
||||||||||||||||||||||||||||||||||||||||||||||||||
MainStreet Bancshares, Inc.
|
MNSB
|
$
|
2,035
|
8.9
|
102.1
|
21.6
|
0.05
|
3.59
|
4.8
|
62.1
|
1.38
|
14.3
|
$
|
129
|
0.74
|
7.3
|
5.4
|
8.6
|
8.1
|
2.3
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Parke Bancorp, Inc.
|
PKBK
|
$
|
2,024
|
14.0
|
115.1
|
15.0
|
0.43
|
3.43
|
8.7
|
35.6
|
1.83
|
13.0
|
$
|
201
|
0.71
|
6.3
|
7.1
|
--
|
--
|
4.3
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Oak Valley Bancorp
|
OVLY
|
$
|
1,842
|
8.8
|
61.6
|
37.4
|
0.00
|
0.56
|
8.9
|
54.6
|
1.64
|
22.0
|
$
|
195
|
1.21
|
8.4
|
6.3
|
--
|
--
|
1.9
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Middlefield Banc Corp.
|
MBCN
|
$
|
1,823
|
9.1
|
103.6
|
28.1
|
0.60
|
1.82
|
10.4
|
67.6
|
1.06
|
12.1
|
$
|
192
|
1.18
|
13.5
|
11.1
|
14.5
|
13.6
|
3.4
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Bank7 Corp.
|
BSVN
|
$
|
1,772
|
9.1
|
85.6
|
30.3
|
1.07
|
2.80
|
24.1
|
38.9
|
1.70
|
19.4
|
$
|
254
|
1.58
|
NM
|
9.1
|
6.8
|
7.0
|
3.0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Virginia National Bankshares Corp.
|
VABK
|
$
|
1,646
|
8.6
|
77.5
|
26.5
|
0.11
|
1.88
|
16.6
|
61.2
|
1.27
|
15.9
|
$
|
157
|
1.12
|
12.4
|
8.2
|
--
|
--
|
4.5
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Peoples Bancorp of North Carolina, Inc.
|
PEBK
|
$
|
1,636
|
7.4
|
78.6
|
31.1
|
0.24
|
1.47
|
31.6
|
75.1
|
1.09
|
15.1
|
$
|
151
|
1.27
|
11.2
|
10.0
|
--
|
--
|
2.7
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Plumas Bancorp
|
PLBC
|
$
|
1,610
|
8.8
|
72.1
|
51.9
|
0.33
|
0.35
|
11.7
|
48.5
|
1.80
|
23.8
|
$
|
207
|
1.47
|
6.9
|
7.0
|
7.3
|
7.1
|
3.1
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75th Percentile
|
|
$
|
2,559
|
10.0
|
78.3
|
30.5
|
0.07
|
1.33
|
18.9
|
47.9
|
1.64
|
18.4
|
$
|
262
|
1.34
|
10.4
|
8.9
|
10.2
|
8.8
|
4.3
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Median
|
$
|
2,426
|
8.9
|
88.9
|
26.7
|
0.23
|
1.85
|
12.1
|
57.5
|
1.33
|
16.1
|
$
|
226
|
1.19
|
8.4
|
7.9
|
8.5
|
7.5
|
3.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
25th Percentile
|
|
$
|
1,838
|
8.4
|
99.8
|
21.8
|
0.51
|
2.94
|
8.4
|
61.4
|
1.12
|
13.2
|
$
|
195
|
1.01
|
7.3
|
7.1
|
7.4
|
6.9
|
2.0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Company
|
|
$
|
2,226
|
11.4
|
100.8
|
32.6
|
0.72
|
2.50
|
14.5
|
65.9
|
1.64
|
14.9
|
$
|
278
|
1.09
|
7.7
|
7.8
|
8.3
|
7.5
|
1.6
|
||||||||||||||||||||||||||||||||||||||||||||||||||
(1) |
NPA / Assets excludes restructured loans from nonperforming assets.
|
(2) |
LTM Core earnings per S&P Global Market Intelligence for peers – defined as net income after taxes and before extraordinary items, less net income
attributable to noncontrolling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items.
|
Target's Financial Data
|
Transaction Price /
|
Core
Deposit
Prem.
(%)
|
Market
Prem.
(%)
|
|||||||||||||||||||||||||||||||||||||
Acquirer
|
Target
|
Announced
|
Deal
Value
($M)
|
Target's
Assets
($M)
|
TCE/
TA
(%)
|
NPAs/
Assets
(%)
|
LTM(1)
ROAA
(%)
|
Tangible
Book Value
(x)
|
LTM
EPS
(x)
|
|||||||||||||||||||||||||||||||
First National Corp.
|
Touchstone Bankshares
|
3/26/24
|
$
|
47.3
|
$
|
659
|
6.7
|
0.09
|
0.25
|
1.07
|
29.4
|
0.6
|
46.7
|
|||||||||||||||||||||||||||
Southern States Bancshares Inc
|
CBB Bancorp
|
2/28/24
|
$
|
26.9
|
$
|
314
|
7.2
|
0.00
|
1.50
|
1.28
|
5.8
|
2.2
|
--
|
|||||||||||||||||||||||||||
Dogwood State Bank
|
Community First Bancorporation
|
2/1/24
|
$
|
57.9
|
$
|
685
|
7.1
|
0.10
|
0.59
|
1.10
|
13.7
|
3.9
|
46.7
|
|||||||||||||||||||||||||||
Princeton Bancorp
|
Cornerstone Financial Corp.
|
1/18/24
|
$
|
17.9
|
$
|
321
|
7.4
|
0.14
|
0.08
|
0.75
|
NM
|
(2.3
|
)
|
(10.8
|
)
|
|||||||||||||||||||||||||
First Busey Corp.
|
Merchants & Manufacturers Bank
|
11/27/23
|
$
|
42.3
|
$
|
473
|
8.2
|
0.00
|
1.59
|
1.52
|
12.9
|
6.2
|
--
|
|||||||||||||||||||||||||||
Glacier Bancorp Inc.
|
Cmnty Finl Grp (Spokane WA)
|
8/8/23
|
$
|
80.6
|
$
|
754
|
6.5
|
0.00
|
0.96
|
1.65
|
10.7
|
5.6
|
147.6
|
|||||||||||||||||||||||||||
LCNB Corp.
|
Cincinnati Bancorp Inc
|
5/18/23
|
$
|
46.2
|
$
|
305
|
13.2
|
0.31
|
0.47
|
1.08
|
32.0
|
3.8
|
9.1
|
|||||||||||||||||||||||||||
Bancorp 34 Inc.
|
CBOA Financial Inc.
|
4/27/23
|
$
|
29.6
|
$
|
383
|
8.0
|
0.37
|
0.88
|
0.96
|
9.0
|
(0.4
|
)
|
19.4
|
||||||||||||||||||||||||||
Mid Penn Bancorp Inc.
|
Brunswick Bancorp
|
12/20/22
|
$
|
53.9
|
$
|
382
|
11.3
|
0.49
|
1.08
|
1.20
|
13.1
|
5.4
|
11.0
|
|||||||||||||||||||||||||||
Summit Financial Group Inc.
|
PSB Holding Corp.
|
12/12/22
|
$
|
52.8
|
$
|
594
|
6.4
|
0.50
|
0.73
|
1.35
|
12.1
|
3.2
|
34.8
|
|||||||||||||||||||||||||||
First Community Bankshares Inc
|
Surrey Bancorp
|
11/18/22
|
$
|
115.5
|
$
|
500
|
11.4
|
0.45
|
1.30
|
2.07
|
18.1
|
14.4
|
83.4
|
|||||||||||||||||||||||||||
Citizens Financial Services
|
HV Bancorp Inc.
|
10/19/22
|
$
|
67.5
|
$
|
571
|
7.2
|
0.49
|
0.49
|
1.55
|
21.8
|
5.7
|
42.6
|
|||||||||||||||||||||||||||
City Holding Co.
|
Citizens Commerce Bcshs Inc
|
10/18/22
|
$
|
60.5
|
$
|
354
|
9.3
|
0.09
|
0.92
|
1.84
|
20.3
|
10.2
|
101.7
|
|||||||||||||||||||||||||||
TowneBank
|
Farmers Bankshares Inc.
|
8/18/22
|
$
|
58.9
|
$
|
609
|
4.8
|
0.21
|
0.90
|
2.06
|
11.4
|
6.5
|
4.2
|
|||||||||||||||||||||||||||
Bank First Corporation
|
Hometown Bancorp Ltd.
|
7/26/22
|
$
|
123.9
|
$
|
645
|
11.1
|
0.22
|
1.39
|
2.11
|
14.3
|
12.1
|
--
|
|||||||||||||||||||||||||||
SR Bancorp
|
Regal Bancorp Inc.
|
7/25/22
|
$
|
69.5
|
$
|
492
|
11.7
|
0.11
|
0.70
|
1.45
|
22.5
|
6.3
|
--
|
|||||||||||||||||||||||||||
HomeTrust Bancshares Inc.
|
Quantum Capital Corp.
|
7/25/22
|
$
|
67.6
|
$
|
660
|
10.2
|
0.00
|
2.05
|
1.58
|
4.2
|
4.5
|
--
|
|||||||||||||||||||||||||||
Middlefield Banc Corp.
|
Liberty Bancshares (Ada OH)
|
5/26/22
|
$
|
64.4
|
$
|
437
|
12.4
|
0.20
|
1.03
|
1.19
|
13.5
|
3.1
|
1.7
|
|||||||||||||||||||||||||||
Cambridge Bancorp
|
Northmark Bank
|
5/23/22
|
$
|
63.0
|
$
|
442
|
12.1
|
0.00
|
0.78
|
1.18
|
17.9
|
3.2
|
--
|
|||||||||||||||||||||||||||
The First Bancshares
|
Beach Bancorp Inc.
|
4/26/22
|
$
|
116.7
|
$
|
620
|
13.1
|
1.77
|
0.40
|
1.54
|
NM
|
9.6
|
--
|
|||||||||||||||||||||||||||
Bank First Corporation
|
Denmark Bancshares Inc.
|
1/19/22
|
$
|
118.0
|
$
|
688
|
9.9
|
0.37
|
0.98
|
1.70
|
18.1
|
8.8
|
56.9
|
|||||||||||||||||||||||||||
Civista Bancshares Inc.
|
Comunibanc Corp.
|
1/10/22
|
$
|
50.2
|
$
|
329
|
9.9
|
1.11
|
0.55
|
1.53
|
27.6
|
7.9
|
59.9
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
75th Percentile
|
|
$
|
69.0
|
$
|
639
|
11.4
|
0.09
|
1.06
|
1.63
|
20.7
|
7.5
|
58.4
|
||||||||||||||||||||||||||||
Median
|
$
|
59.7
|
$
|
496
|
9.6
|
0.20
|
0.89
|
1.48
|
14.0
|
5.5
|
42.6
|
|||||||||||||||||||||||||||||
25th Percentile
|
|
$
|
48.0
|
$
|
382
|
7.2
|
0.43
|
0.56
|
1.18
|
11.9
|
3.2
|
10.0
|
||||||||||||||||||||||||||||
Company
|
Counterparty
|
|
$
|
66.5
|
$
|
548
|
15.5
|
3.00
|
1.55
|
(2)
|
1.08
|
(3)
|
8.9
|
(4)
|
2.0
|
(5)
|
(0.7
|
)(6)
|
||||||||||||||||||||||
(1) |
S-Corp targets ROAA tax effected at 35%.
|
(2) |
Counterparty ROAA based on LTM core earnings calculated based on reported net income of $11.2 million less $4.7 million in pre-tax non-recurring items, tax
effected at 22.5%, per management guidance.
|
(3) |
Tangible common equity at 12/31/2023 adjusted for the ($21.6) million Pre-Closing Distribution of the equity interest in Dogwood State Bank, and an estimated
after-tax litigation settlement of ($0.3) million.
|
(4) |
Counterparty LTM Earnings based on reported net income of $11.2 million less $4.7 million in pre-tax adjustments, tax effected at 22.5%, per management
guidance.
|
(5) |
Core deposit premium calculated using tangible common equity adjusted for the ($21.6) million Pre-Closing Distribution of the equity interest in Dogwood State
Bank and an estimated litigation settlement of ($0.3) million; and deposits less time deposits > $100k.
|
(6) |
Market premium based on Counterparty spot stock price of $27.86 as of 3/26/2024; excludes the ($21.6) million value of the Pre-Closing Distribution of the
equity interest in Dogwood State Bank.
|
Target's Financial Data
|
Transaction Price /
|
Core
Deposit
Prem.
(%)
|
||||||||||||||||||||||||||||||||||||||
Acquirer
|
Target
|
Announced
|
Deal
Value
($M)
|
Target's
Assets
($M)
|
TCE/
TA
(%)
|
NPAs/
Assets
(%)
|
LTM(1)
ROAA
(%)
|
Tangible
Book Value
(x)
|
LTM
EPS
(x)
|
Market
Prem.
(%)
|
||||||||||||||||||||||||||||||
Sound CU
|
Washington Business Bank
|
3/11/24
|
$
|
25.9
|
$
|
105
|
14.9
|
0.00
|
1.56
|
1.66
|
16.4
|
18.4
|
27.7
|
|||||||||||||||||||||||||||
First Busey Corp.
|
Merchants & Manufacturers Bank
|
11/27/23
|
$
|
42.3
|
$
|
473
|
8.2
|
0.00
|
1.59
|
1.52
|
12.9
|
6.2
|
--
|
|||||||||||||||||||||||||||
HomeTrust Bancshares Inc.
|
Quantum Capital Corp.
|
7/25/22
|
$
|
67.6
|
$
|
660
|
10.2
|
0.00
|
2.05
|
1.58
|
4.2
|
4.5
|
--
|
|||||||||||||||||||||||||||
Alerus Financial Corp.
|
MPB BHC INC.
|
12/8/21
|
$
|
88.6
|
$
|
411
|
10.0
|
0.00
|
1.75
|
1.97
|
13.5
|
14.6
|
20.2
|
|||||||||||||||||||||||||||
Friendship Bancshares Inc.
|
Bank of St. Elizabeth
|
10/27/21
|
$
|
33.8
|
$
|
199
|
10.3
|
0.10
|
1.58
|
1.67
|
9.4
|
8.7
|
--
|
|||||||||||||||||||||||||||
Eagle Bancorp Montana Inc.
|
First Community Bancorp Inc.
|
10/1/21
|
$
|
41.3
|
$
|
377
|
10.9
|
0.30
|
1.60
|
1.40
|
7.2
|
4.1
|
--
|
|||||||||||||||||||||||||||
Seacoast Banking Corp. of FL
|
Sabal Palm Bancorp Inc.
|
8/23/21
|
$
|
54.7
|
$
|
412
|
8.0
|
0.00
|
1.72
|
1.84
|
9.0
|
7.0
|
--
|
|||||||||||||||||||||||||||
Seacoast Banking Corp. of FL
|
Business Bank of Florida Corp.
|
8/23/21
|
$
|
28.4
|
$
|
188
|
11.1
|
0.00
|
1.66
|
1.34
|
9.4
|
4.6
|
--
|
|||||||||||||||||||||||||||
United Community Banks Inc.
|
Reliant Bancorp Inc.
|
7/14/21
|
$
|
518.6
|
$
|
3,098
|
9.3
|
0.28
|
1.62
|
1.81
|
10.4
|
12.1
|
11.0
|
|||||||||||||||||||||||||||
Regions Financial Corp.
|
EnerBank USA
|
6/8/21
|
$
|
960.0
|
$
|
3,109
|
10.1
|
0.02
|
2.52
|
3.06
|
12.6
|
32.6
|
--
|
|||||||||||||||||||||||||||
New York Community Bancorp
|
Flagstar Bancorp Inc.
|
4/26/21
|
$
|
2,559.1
|
$
|
29,449
|
7.5
|
0.38
|
2.24
|
1.15
|
4.2
|
2.2
|
6.1
|
|||||||||||||||||||||||||||
Enterprise Financial Services
|
First Choice Bancorp
|
4/26/21
|
$
|
403.9
|
$
|
2,501
|
8.6
|
0.18
|
1.51
|
1.89
|
11.5
|
10.6
|
35.0
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
75th Percentile
|
|
$
|
432.6
|
$
|
2,650
|
10.4
|
0.00
|
1.82
|
1.85
|
12.6
|
12.7
|
27.7
|
||||||||||||||||||||||||||||
Median
|
$
|
61.2
|
$
|
443
|
10.1
|
0.01
|
1.64
|
1.67
|
9.9
|
7.8
|
20.2
|
|||||||||||||||||||||||||||||
25th Percentile
|
|
$
|
39.4
|
$
|
332
|
8.5
|
0.21
|
1.59
|
1.49
|
8.5
|
4.5
|
11.0
|
||||||||||||||||||||||||||||
Company
|
Counterparty
|
|
$
|
66.5
|
$
|
548
|
15.5
|
3.00
|
1.55
|
(2)
|
1.08
|
(3)
|
8.9
|
(4)
|
2.0
|
(5)
|
(0.7
|
)(6)
|
||||||||||||||||||||||
(1) |
S-Corp targets ROAA tax effected at 35%.
|
(2) |
Counterparty ROAA based on LTM core earnings calculated based on reported net income of $11.2 million less $4.7 million in pre-tax non-recurring items, tax
effected at 22.5%, per management guidance.
|
(3) |
Tangible common equity at 12/31/2023 adjusted for the ($21.6) million Pre-Closing Distribution of the equity interest in Dogwood State Bank, and an estimated
after-tax litigation settlement of ($0.3) million.
|
(4) |
Counterparty LTM Earnings based on reported net income of $11.2 million less $4.7 million in pre-tax adjustments, tax effected at 22.5%, per management
guidance.
|
(5) |
Core deposit premium calculated using tangible common equity adjusted for the ($21.6) million Pre-Closing Distribution of the equity interest in Dogwood State
Bank and an estimated litigation settlement of ($0.3) million; and deposits less time deposits > $100k.
|
(6) |
Market premium based on Counterparty spot stock price of $27.86 as of 3/26/2024; excludes the ($21.6) million value of the Pre-Closing Distribution of the
equity interest in Dogwood State Bank.
|
CAPTIAL BANCORP, INC.
|
|||
Date:
|
July 25, 2024
|
By:
|
/s/ Edward F. Barry
|
Edward F. Barry
Chief Executive Officer
|