GBANK FINANCIAL HOLDINGS INC.

GBFH

CIK 0001791145 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$23M
↑+16.0% +$3Mvs FY2024 (Q4)
Operating Income
$23M
↑+16.0% +$3Mvs FY2024 (Q4)
Net Income
$7M
↑+41.0% +$2Mvs FY2024 (Q4)
Gross Profit
$23M
↑+16.0% +$3Mvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Poor
22/100
  • Profitability
    0Insufficient data
  • Liquidity
    0Insufficient data
  • Leverage
    0Insufficient data
  • Efficiency
    61Asset Turnover 1.00x (1.0+ = capital-efficient)
  • Growth
    70Revenue YoY +16.0% (10% = solid, 25%+ = elite)
  • Margin Trend
    0Insufficient data

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project GBFH's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

8%

Trailing CAGR unavailable; default 8%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$10.86
Total enterprise IV
$157M
Diluted shares
0.01B
Terminal PV
$114M (72% of total)
Year-5 FCF
$13M
YearProjected FCFDiscounted PV
+1$10M$9M
+2$11M$9M
+3$12M$9M
+4$12M$8M
+5$13M$8M
Terminal$184M$114M

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$496K
investment in PP&E

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$1.36B
everything owned
Total liabilities
$1.19B
everything owed
Stockholders' equity
$166M
shareholder claim

Recent performance · 8 quarters

Revenue↑+16.0% +$3M
$23M
Net Income↑+41.0% +$2M
$7M
Free Cash Flow↓-33.3% -$13M
$26M

Drill down