CBAN - NASDAQ
Colony Bankcorp, Inc.
$19.54
-1.6%Colony Bankcorp, Inc. operates as the bank holding company for Colony Bank that provides various banking products and services to commercial and consumer customers. The company offers various deposit products, including demand, savings, and time deposits. It also provides loans to small and medium-sized businesses; residential and commercial construction, and land development loans; commercial real estate loans; commercial loans; agri-business and production loans; residential mortgage loans; home equity loans; and consumer loans. In addition, the company offers internet banking services, electronic bill payment services, safe deposit box rentals, telephone banking, credit and debit card services, and remote depository products, as well as access to a network of ATMs. As of January 20, 2022, it operated 39 locations throughout Georgia. The company was founded in 1975 and is headquartered in Fitzgerald, Georgia.
At a Glance
Live SnapshotColony Bankcorp, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$2.8M | -$1.4M | -$693.1K | -$346.6K | -$173.3K | -$86.6K | -$43.3K | -$21.7K | -$10.8K | -$5.4K |
| Maintenance CapEx | -$135.4K | -$67.7K | -$33.9K | -$16.9K | -$8.5K | -$4.2K | -$2.1K | -$1.1K | -$529 | -$264 |
| Owner Earnings | -$2.9M | -$1.5M | -$727.0K | -$363.5K | -$181.7K | -$90.9K | -$45.4K | -$22.7K | -$11.4K | -$5.7K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$2.7M | -$1.2M | -$577.1K | -$267.2K | -$123.7K | -$57.3K | -$26.5K | -$12.3K | -$5.7K | -$2.6K |
Related Guides
Continue your CBAN research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.