|
|
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
|
||
(Address of principal executive offices) (Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
|
The
|
1.
|
The disclosure under the heading “The Merger – Opinion of Investar’s Financial Advisor – Comparable Company Analysis” is hereby supplemented by adding the following table under the identified peer group list of 10 national publicly-traded banking organizations on page 62 of the Proxy Statement/Prospectus:
|
Market
|
Price/Tangible
|
Price/
|
Core
|
Total
|
Total
|
TCE
|
NPAs/
|
LTM
|
LTM
|
|
Cap
($M)
|
Book Value
(%) |
LTM
EPS
|
Deposit
Premium
|
Assets
($M)
|
Loans
($M)
|
/TA
(%)
|
Assets
(%)
|
ROAA
(%)
|
ROAE
(%)
|
|
Union Bankshares Inc.
|
153.6
|
226.3
|
17.4
|
1.3
|
1,524.8
|
1,167.4
|
4.5
|
0.98
|
0.59
|
13.32
|
Embassy Bancorp
|
157.6
|
140.2
|
14.6
|
0.5
|
1,754.0
|
1,273.0
|
6.4
|
0.03
|
0.63
|
10.04
|
South Atlantic Bancshares Inc.
|
147.6
|
132.8
|
13.2
|
0.3
|
1,867.7
|
1,382.1
|
6.1
|
0.00
|
0.64
|
10.19
|
Chesapeake Financial Shares
|
122.3
|
115.4
|
29.4
|
0.4
|
1,607.2
|
911.4
|
6.7
|
0.27
|
0.27
|
3.86
|
Southern Michigan Bancorp Inc.
|
119.5
|
123.4
|
11.1
|
0.5
|
1,562.9
|
1,138.4
|
6.3
|
0.03
|
0.72
|
10.22
|
Security Federal Corp.
|
119.2
|
114.6
|
12.3
|
0.4
|
1,585.5
|
703.9
|
6.6
|
0.46
|
0.70
|
6.10
|
F & M Bank Corp.
|
93.8
|
106.4
|
11.0
|
0.1
|
1,312.2
|
827.6
|
6.7
|
0.69
|
0.65
|
9.98
|
Bank of the James Finl Grp Inc
|
79.3
|
132.8
|
12.0
|
0.5
|
1,011.7
|
654.1
|
6.0
|
0.18
|
0.65
|
10.35
|
1ST SUMMIT BANCORP Johnstown
|
69.2
|
71.9
|
15.2
|
-1.7
|
1,431.5
|
790.6
|
6.8
|
0.18
|
0.33
|
4.72
|
AmeriServ Financial Inc.
|
60.6
|
62.5
|
16.8
|
-0.2
|
1,431.5
|
1,062.3
|
6.8
|
0.98
|
0.26
|
3.41
|
2.
|
The disclosure under the heading “The Merger – Opinion of Investar’s Financial Advisor – Analysis of Selected Merger Transactions” is hereby supplemented by replacing the table of national comparable transactions on page 63 of the Proxy Statement/Prospectus, with the table set forth below:
|
Buyer
|
Target
|
Price/
TBV (%) |
Price/ LTM
EPS (x) |
Price/ Assets
(%) |
Core Deposit Premium
(%)
|
Total Assets ($M)
|
NPAs/ Assets (%)
|
TCE/
TA (%) |
LTM ROAA (%)
|
NB Bancorp
|
Provident Bancorp Inc
|
93.1
|
N/M
|
13.6
|
-2.1
|
1,554.0
|
2.02
|
15.06
|
0.29
|
Citizens & Northern Corp.
|
Susquehanna Community Finl Inc
|
132.7
|
19.0
|
7.5
|
2.6
|
587.7
|
0.26
|
5.68
|
0.39
|
TowneBank
|
Old Point Financial Corp.
|
179.2
|
21.1
|
13.9
|
N/A
|
1,450.6
|
0.14
|
7.74
|
0.65
|
Old Second Bancorp Inc.
|
Bancorp Financial Inc.
|
131.1
|
NM
|
13.6
|
7.4
|
1,448.5
|
0.14
|
10.96
|
0.50
|
TowneBank
|
Village Bank & Tr Finl Corp.
|
171.1
|
18.5
|
16.0
|
8.9
|
747.7
|
0.05
|
9.38
|
0.35
|
Camden National Corp.
|
Northway Financial Inc.
|
138.8
|
17.2
|
6.8
|
0.0
|
1,276.5
|
0.00
|
4.92
|
0.39
|
ChoiceOne Financial Services
|
Fentura Financial Inc.
|
134.6
|
14.6
|
10.3
|
3.7
|
1,756.6
|
0.56
|
7.67
|
0.70
|
ACNB Corp.
|
Traditions Bancorp
|
128.5
|
16.4
|
10.1
|
3.1
|
858.6
|
0.51
|
7.75
|
0.62
|
West Coast Community Bancorp
|
1st Capital Bancorp
|
92.7
|
17.7
|
6.0
|
-0.6
|
1,014.5
|
0.00
|
6.43
|
0.35
|
Alerus Financial Corp.
|
HMN Financial Inc.
|
106.8
|
20.1
|
10.0
|
0.8
|
1,151.2
|
N/A
|
9.39
|
0.50
|
Bus. First Bancshares Inc.
|
Oakwood Bancshares Inc.
|
110.3
|
19.8
|
10.5
|
1.7
|
838.1
|
0.44
|
10.11
|
0.48
|
Dogwood State Bank
|
Community First Bancorporation
|
110.0
|
13.7
|
8.5
|
N/A
|
684.7
|
N/A
|
7.23
|
0.59
|
Average
|
127.4
|
17.8
|
10.6
|
2.6
|
1,114.1
|
0.41
|
8.53
|
0.48
|
|
Median
|
129.8
|
18.1
|
10.2
|
2.1
|
1,082.9
|
0.20
|
7.75
|
0.49
|
3.
|
The disclosure under the heading “The Merger – Opinion of Investar’s Financial Advisor – Analysis of Selected Merger Transactions” is hereby supplemented by replacing the table of regional comparable transactions on page 64 of the Proxy Statement/Prospectus, with the table set forth below:
|
Buyer
|
Target
|
Price/
TBV (%) |
Price/
LTM EPS (x)
|
Price/ Assets
(%) |
Core Deposit
Premium (%)
|
Total Assets ($M)
|
NPAs/ Assets (%)
|
TCE/ TA
(%) |
LTM ROAA (%)
|
Bus. First Bancshares Inc.
|
Oakwood Bancshares Inc.
|
110.3
|
19.8
|
10.5
|
1.7
|
838.1
|
0.44
|
10.11
|
0.48
|
MidWestOne Financial Grp Inc
|
Denver Bankshares Inc.
|
173.1
|
22.2
|
11.9
|
6.3
|
274.3
|
0.00
|
6.87
|
0.53
|
Bancorp 34 Inc.
|
CBOA Financial Inc.
|
97.4
|
9.9
|
7.2
|
0.0
|
412.2
|
0.33
|
7.38
|
0.80
|
CrossFirst Bankshares Inc.
|
Farmers & Stockmens Bank
|
165.4
|
26.5
|
13.2
|
6.0
|
567.5
|
0.03
|
8.04
|
0.74
|
Average
|
136.6
|
19.6
|
10.7
|
3.5
|
523.0
|
0.20
|
8.10
|
0.64
|
|
Median
|
137.9
|
21.0
|
11.2
|
3.8
|
489.8
|
0.18
|
7.71
|
0.63
|
4.
|
The disclosure regarding the heading “The Merger – Opinion of Investar’s Financial Advisor – Discounted Cash Flow Analysis” is hereby supplemented by replacing the first paragraph under such heading on page 64 with the following text (for clarity, new text within the restated paragraph is highlighted with bold, underlined text):
|
5.
|
The disclosure regarding the heading “The Merger – Opinion of Investar’s Financial Advisor – Discounted Cash Flow Analysis” is hereby supplemented by inserting the following table following the discount rate tables on page 65 of the Proxy Statement/Prospectus:
|
Low
|
Median
|
High
|
Comments/Sources
|
|
Risk Free Rate
|
4.89%
|
4.89%
|
4.89%
|
Kroll Recommended Normalized Risk Free Rate (1)
|
+ Equity Risk Premium
|
5.00%
|
5.00%
|
5.00%
|
Kroll Recommended Equity Risk Premium (2)
|
9.89%
|
9.89%
|
9.89%
|
||
* Industry Beta
|
1.00
|
1.00
|
1.00
|
Janney Montgomery Scott
|
9.89%
|
9.89%
|
9.89%
|
||
+ Size Premium
|
3.00%
|
3.00%
|
3.00%
|
Kroll / Janney Montgomery Scott
|
+/- Specific Risk Associated with Subject Company
|
0.00%
|
1.00%
|
2.00%
|
Janney Montgomery Scott
|
Range of Discount Rates (Rounded)
|
13.00%
|
14.00%
|
15.00%
|
(1)
|
Kroll Cost of Capital Resources most recently published guidance (as of June 5, 2024) recommends utilizing the greater of (a) 3.50% normalized risk-free rate of return or (b) the spot 20-year treasury yield as of the date of analysis.
|
|
(2) | Based upon Kroll Cost of Capital Resources most recently published guidance (as of June 5, 2024) |
INVESTAR HOLDING CORPORATION
|
|||
Date: October 20, 2025
|
By:
|
/s/ John J. D’Angelo
|
|
John J. D’Angelo
|
|||
President and Chief Executive Officer
|