$2.15B Missouri-based regional bank with $16.5B assets, NIM 4.28% (top quartile), ROATCE 12.5%, NPLs 0.56%, ACL coverage 218% of NPLs. Trading at 10.7x fwd P/E vs peer median 12.5x. Buyback executing (1.37M shares completed Q1), 9 consecutive quarterly dividend hikes, strong CET1 ~12.5%. Limits: flat YoY EPS Q1, ROE 11% lags peers ~13%, SoCal CRE NPL overhang.
Methodology: Bank valuation uses forward EPS × peer P/E multiple as primary lens with TBV cross-check. Multiple derived from peer median (12.5x) minus 1.5x discount for the 180bp ROE gap vs peers (11.2% vs 13.0%). Implied 11.5x sits within peer range (10.7-13.1x). Cross-check P/TBV $63 / $36 = 1.75x, coherent with peers at similar ROATCE. ⚠️ Not investment advice.
| Component | Assumption | USD/share |
|---|---|---|
| Core earnings power (FY26E) | $5.48 EPS × 11.0x P/E (peer median 12.5x − 1.5x for ROE gap 11.2% vs 13.0%) | +60.28 |
| Buyback accretion (next 4 quarters) | ~1.5% share reduction × $5.48 × 11.0x = $0.90 (483K shares Q1 + program continuation) | +0.90 |
| SoCal NPL resolution | $5M ACL release on 4 properties under contract / 36.59M sh × 11x = $1.50 | +1.50 |
| Branch acquisition run-rate uplift | AZ/KS branches ($292M loans + $609M deposits) at full integration, ~$0.20 EPS × 11x = $2.20 | +2.20 |
| NIM compression reserve | −2 bps NIM downside if Fed cuts >75bp in 2026 → −$0.18 EPS × 11x = −$2.00 | −2.00 |
| FV base case | Sum of components above (rounded) | ≈ $63 |
Short interest below 5% threshold (low). No insider sales >$500K reported in last 12 months. Routine Form 144 filings only. Clean capital structure consistent with quality dividend-grower profile.
| Item | FY2023 | FY2024 | FY2025 | Q1 2026 | Guidance 2026 |
|---|---|---|---|---|---|
| Net interest income ($M) | 538.0 | 568.1 | 626.7 | 166.0 | ~$670M (stable NIM) |
| Net income ($M) | 192.4 | 185.3 | 201.4 | 49.4 | ~$200M |
| EPS diluted ($) | 4.91 | 4.83 | 5.31 | 1.30 | $5.48 consensus |
| NIM (%) | 4.20 | 4.16 | 4.21 | 4.28 | 4.25-4.30 stable |
| Total loans ($B) | 11.0 | 11.2 | 11.8 | 11.7 | mid-single digits |
| Total deposits ($B) | 13.0 | 13.1 | 14.6 | 14.5 | ~$15B |
| NPL ratio (%) | 0.42 | 0.61 | 0.64 | 0.56 | declining |
| ACL / NPL (%) | 185 | 130 | 169 | 219 | over-reserved |
| Metric | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
|---|---|---|---|---|---|
| Net interest income ($M) | 147.5 | 152.3 | 158.8 | 168.1 | 166.0 |
| NIM (%) | 4.16 | 4.19 | 4.22 | 4.26 | 4.28 |
| Net income ($M) | 48.9 | 47.5 | 50.2 | 54.8 | 49.4 |
| EPS diluted ($) | 1.31 | 1.26 | 1.34 | 1.45 | 1.30 |
Business model — Multi-state community/commercial bank
Commercial & Industrial Lending ~$380M NII FY26E (~57% of NII) 🟢 stable Core franchise lending to mid-market privately-held businesses across MO/KS/AZ/CA/NM. NIM ~4.5%, strong client relationships, high deposit attachment. Main growth engine. Specialty Lending (SBA, Premium Finance, Sponsor) ~$180M NII FY26E (~27% of NII) 🟢 ramping Higher-margin niches: SBA (national platform), insurance premium finance, sponsor finance (private equity), life insurance lending. Diversifies risk and lifts NIM. Commercial Real Estate ~$110M NII FY26E (~16% of NII) 🟡 monitored CRE exposure ~25% of loans. SoCal office portfolio under workout: 4 NPL properties under contract for sale. Concentration risk if regional CRE values dip further.
Legal, regulatory and risk analysis
SWOT analysis
- +Top-quartile NIM 4.28% reflecting strong commercial franchise and 33% NIB deposit base
- +Consistent capital return: 9 consecutive quarterly dividend hikes + $27.3M Q1 buyback execution
- +Strong capital position: CET1 ~12.5%, Tier 1 ~13.8% — well above regulatory and internal targets
- +Forward EPS growing ($5.48 vs $5.31 FY25, +3%); analyst estimates revised up
- −ROE 11.2% lags peer median ~13.0%, limiting near-term multiple expansion
- −Q1 EPS flat YoY ($1.30 vs $1.31); sequential decline from Q4 ($1.45)
- −SoCal CRE office exposure overhang; NPL workouts dilute near-term ROA
- −Loan growth muted in Q1 (loans down sequentially on SBA sales)
- →Re-rating to peer P/E multiple (12.5x) implies ~$68/sh, +16% upside
- →SoCal CRE resolution releases reserves and removes overhang discount
- →Branch acquisition integration drives full-year NII contribution in 2026-27
- →Disciplined M&A in attractive mid-cap regional bank consolidation cycle
- !Aggressive Fed easing (>100bp) compresses NIM 15-25bp
- !Regional CRE values deteriorate further, requiring additional reserves
- !Deposit cost competition from larger banks erodes NIB advantage
- !Macro recession lifts NPL ratio toward 1.0%+ (vs 0.56% today)
Summary by assessment area
- Trading at 10.7x fwd P/E vs peer median 12.5x (~14% discount)
- 9 consecutive quarterly dividend hikes; active buyback executing
- NIM 4.28% top-quartile; ACL coverage 218.8% well-reserved
- Capital ratios well above targets; full optionality on growth + return
- SoCal CRE resolution (4 properties under contract) removes discount
- Q2 2026 earnings (late July) — first quarter post-buyback completion
- Branch acquisition integration → full-year NII run-rate by Q3 2026
- Buyback continuation accretive to EPS by ~1.5% over next 4 quarters
- ROE gap to peers caps near-term multiple expansion
- SoCal CRE could surprise negatively on disposal pricing
- Asset-sensitive balance sheet exposed to NIM compression on Fed cuts
- Upside contained: +7-16% base/bull, not asymmetric reward
Sources: EFSC 10-K FY2025, 10-Q Q1 2026, Q1 2026 earnings release and investor presentation (EDGAR / investor.enterprisebank.com); StockAnalysis, MarketBeat, Simply Wall St, GuruFocus, Stocktitan, Yahoo Finance, eToro, TradingView (June 2026). Analyst consensus from 4-5 firms (average PT $64.50 as of 2026-05). Market data — last verified close 2026-06-16 ($58.67). This document is for informational purposes only and does not constitute financial or investment advice.