GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Citizens Holding Co (OTCPK:CIZN) » Definitions » Intrinsic Value: Projected FCF

Citizens Holding Co (Citizens Holding Co) Intrinsic Value: Projected FCF

: $25.03 (As of Today)
View and export this data going back to 1999. Start your Free Trial

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 (2024-04-19), Citizens Holding Co's Intrinsic Value: Projected FCF is $25.03. The stock price of Citizens Holding Co is $7.89. Therefore, Citizens Holding Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

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

CIZN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.31   Med: 0.64   Max: 0.76
Current: 0.32

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Citizens Holding Co was 0.76. The lowest was 0.31. And the median was 0.64.

CIZN's Price-to-Projected-FCF is ranked better than
68.49% of 1222 companies
in the Banks industry
Industry Median: 0.43 vs CIZN: 0.32

Citizens Holding Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Citizens Holding Co'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.

Array ( [0] => - [1] => - [2] => - [3] => - [4] => - [5] => 33.02 [6] => 34.94 [7] => 34.71 [8] => 22.27 [9] => 25.03 )
Citizens Holding Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 33.02 34.94 34.71 22.27 25.03

Citizens Holding Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 22.27 25.25 24.89 24.19 25.03

Competitive Comparison

For the Banks - Regional subindustry, Citizens Holding Co'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.


Citizens Holding Co Price-to-Projected-FCF Distribution

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

* The bar in red indicates where Citizens Holding Co's Price-to-Projected-FCF falls into.



Citizens Holding Co 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 Citizens Holding Co's Free Cash Flow(6 year avg) = $11.14.

Citizens Holding Co'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*11.14192+42.773*0.8)/5.604
=25.03

* 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.


Citizens Holding Co  (OTCPK:CIZN) 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.

Citizens Holding Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=7.89/25.034510323717
=0.32

* 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.


Citizens Holding Co Intrinsic Value: Projected FCF Related Terms

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


Citizens Holding Co (Citizens Holding Co) Business Description

Traded in Other Exchanges
N/A
Address
521 Main Street, Philadelphia, MS, USA, 39350
Citizens Holding Co is a bank holding company. Through its subsidiary, it engages in various commercial and personal banking activities, such as accepting demand deposits, savings, and time deposit accounts, making secured and unsecured loans, issuing letters of credit, originating mortgage loans, and providing personal and corporate trust services. The firm also provides certain services that are closely related to commercial banking, such as credit life insurance and title insurance for its loan customers. It also involves providing lending activities which include commercial, real estate, installment, and credit card loans. Most of its revenues are derived from lending activities.
Executives
Vincent Craig Dungan director 5401 WESTMINSTER DRIVE, MERIDIAN MS 39305-9559
Herbert A King director 101 LITTLEJOHN LANE, STARKVILLE MS 39759
Phillip R Branch officer: Chief Financial Officer 521 MAIN STREET, PHILADELPHIA MS 39350
Jane D. Crosswhite director 10140 ROAD 377, PHILADELPHIA MS 39350
Stacy M Brantley director, other: CEO of The Citizens Bank 521 MAIN STREET, PHILADELPHIA MS 39350
Gregory E. Cronin director, officer: Gulf Cost President 521 MAIN STREET, PHILADELPHIA MS 39350
Jason Voyles director 177 SAINT ANDREWS DRIVE, JACKSON MS 39211
Gregory Lyle Mckee director, officer: President and CEO 11360 HIGHWY 16 EAST, PHILADELPHIA PA 39350
David Peebles Webb director 613 INGLENOOK COURT, MADISON MS 39110
David Anderson King director 1006 EDGEWATER LANE, PHILADELPHIA MS 39350
Robert Townsend Smith officer: Treasurer and CFO
Terrell Elton Winstead director 10100 ROAD 2230, UNION MS 39365
Daniel Adam Mars director 518 POPLAR AVENUE, PHILADELPHIA MS 39350
Amzie Thomas Williams director 900 MAPLE AVENUE, PHILADELPHIA MS 39350
Joe Steve Webb director 534 POPLAR AVENUE, PHILADELPHIA MS 39350

Citizens Holding Co (Citizens Holding Co) Headlines

From GuruFocus

Citizens Holding Company Announces Cash Dividend

By Business Wire Business Wire 11-28-2022

Citizens Holding Company Announces Cash Dividend

By Business Wire Business Wire 11-28-2020

The Citizens Bank of Philadelphia Announces CEO Retirement

By Business Wire Business Wire 01-10-2023

The Citizens Bank announces Stacy M. Brantley as next CEO

By Business Wire Business Wire 01-23-2023

Citizens Holding Company Reports Earnings

By Business Wire Business Wire 04-25-2020

Citizens Holding Company Announces Cash Dividend

By Business Wire Business Wire 02-27-2021

Citizens Holding Company Reports Earnings

By Business Wire 07-27-2023

Citizens Holding Company Reports Earnings

By Business Wire Business Wire 04-23-2021