(TCBI) Texas Capital Bancshares - Overview
Sector: Financial Services | Industry: Banks - Regional | Exchange: NASDAQ (USA) | Market Cap: 4.243m USD | Total Return: 54.2% in 12m
Industry Rotation: +8.3
Avg Turnover: 40.3M USD
Peers RS (IBD): 65.4
EPS Trend: 26.6%
Qual. Beats: 0
Rev. Trend: 75.1%
Qual. Beats: 1
No concerns identified
watch
Texas Capital Bancshares, Inc. (TCBI) is a bank holding company operating through Texas Capital Bank. It provides a comprehensive range of financial services to businesses, entrepreneurs, and individuals.
The companys offerings include commercial banking, consumer banking, investment banking solutions (such as capital markets and M&A), and wealth management services (including investment management and financial planning). Regional banks typically focus on catering to specific geographic areas and often emphasize commercial lending.
TCBI also offers various deposit accounts, loans (SBA, business, commercial real estate), treasury management, and specialized financing products like mortgage warehouse lending. The business model of a bank involves generating revenue primarily from interest income on loans and fees for services.
Its operational footprint spans major metropolitan areas in Texas (Austin, Dallas, Fort Worth, Houston, San Antonio), with additional presence in California and New York. For further detailed analysis, investors may find ValueRays platform useful.
- Net interest income growth hinges on interest rate movements
- Loan portfolio expansion drives revenue
- Economic conditions in Texas impact loan demand
- Regulatory changes influence compliance costs
- Wealth management fee income diversifies revenue streams
| Net Income: 330.2m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.03 > 0.02 and ΔFCF/TA 1.17 > 1.0 |
| NWC/Revenue: 191.2% < 20% (prev -1.29k%; Δ 1.48k% < -1%) |
| CFO/TA 0.03 > 3% & CFO 798.4m > Net Income 330.2m |
| Net Debt (-947.2m) to EBITDA (480.0m): -1.97 < 3 |
| Current Ratio: 12.58 > 1.5 & < 3 |
| Outstanding Shares: last quarter (45.4m) vs 12m ago -2.49% < -2% |
| Gross Margin: 60.62% > 18% (prev 0.49%; Δ 6.01k% > 0.5%) |
| Asset Turnover: 6.42% > 50% (prev 5.73%; Δ 0.69% > 0%) |
| Interest Coverage Ratio: 0.40 > 6 (EBITDA TTM 480.0m / Interest Expense TTM 743.1m) |
| A: 0.12 (Total Current Assets 4.15b - Total Current Liabilities 330.0m) / Total Assets 31.54b |
| B: 0.09 (Retained Earnings 2.81b / Total Assets 31.54b) |
| C: 0.01 (EBIT TTM 300.4m / Avg Total Assets 31.14b) |
| D: 0.10 (Book Value of Equity 2.74b / Total Liabilities 27.91b) |
| Altman-Z'' Score: 1.25 = BB |
| DSRI: none (Receivables 854.6m/none, Revenue 2.00b/1.76b) |
| GMI: 0.81 (GM 60.62% / 49.15%) |
| AQI: 0.98 (AQ_t 0.87 / AQ_t-1 0.89) |
| SGI: 1.14 (Revenue 2.00b / 1.76b) |
| TATA: -0.01 (NI 330.2m - CFO 798.4m) / TA 31.54b) |
| Beneish M-Score: cannot calculate (missing components) |
Over the past week, the price has changed by +4.74%, over one month by +5.66%, over three months by +2.12% and over the past year by +54.22%.
- StrongBuy: 2
- Buy: 2
- Hold: 6
- Sell: 2
- StrongSell: 1
| Analysts Target Price | 104.5 | 8.9% |
P/E Forward = 12.5471
P/S = 3.5337
P/B = 1.2737
P/EG = 1.4725
Revenue TTM = 2.00b USD
EBIT TTM = 300.4m USD
EBITDA TTM = 480.0m USD
Long Term Debt = 620.6m USD (from longTermDebt, last quarter)
Short Term Debt = 489.4m USD (from shortTermDebt, last quarter)
Debt = 950.6m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -947.2m USD (from netDebt column, last quarter)
Enterprise Value = 4.24b USD (floored to Market Cap, CCE > MCap+Debt)
Interest Coverage Ratio = 0.40 (Ebit TTM 300.4m / Interest Expense TTM 743.1m)
EV/FCF = 5.33x (Enterprise Value 4.24b / FCF TTM 795.8m)
FCF Yield = 18.75% (FCF TTM 795.8m / Enterprise Value 4.24b)
FCF Margin = 39.81% (FCF TTM 795.8m / Revenue TTM 2.00b)
Net Margin = 16.52% (Net Income TTM 330.2m / Revenue TTM 2.00b)
Gross Margin = 60.62% ((Revenue TTM 2.00b - Cost of Revenue TTM 787.1m) / Revenue TTM)
Gross Margin QoQ = 64.93% (prev 62.05%)
Tobins Q-Ratio = 0.13 (Enterprise Value 4.24b / Total Assets 31.54b)
Interest Expense / Debt = 18.61% (Interest Expense 176.9m / Debt 950.6m)
Taxrate = 23.91% (31.6m / 132.3m)
NOPAT = 228.6m (EBIT 300.4m * (1 - 23.91%))
Current Ratio = 12.58 (Total Current Assets 4.15b / Total Current Liabilities 330.0m)
Debt / Equity = 0.26 (Debt 950.6m / totalStockholderEquity, last quarter 3.63b)
Debt / EBITDA = -1.97 (Net Debt -947.2m / EBITDA 480.0m)
Debt / FCF = -1.19 (Net Debt -947.2m / FCF TTM 795.8m)
Total Stockholder Equity = 3.55b (last 4 quarters mean from totalStockholderEquity)
RoA = 1.06% (Net Income 330.2m / Total Assets 31.54b)
RoE = 9.30% (Net Income TTM 330.2m / Total Stockholder Equity 3.55b)
RoCE = 7.20% (EBIT 300.4m / Capital Employed (Equity 3.55b + L.T.Debt 620.6m))
RoIC = 5.13% (NOPAT 228.6m / Invested Capital 4.46b)
WACC = 11.41% (E(4.24b)/V(5.19b) * Re(10.79%) + D(950.6m)/V(5.19b) * Rd(18.61%) * (1-Tc(0.24)))
Discount Rate = 10.79% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -2.80%
[DCF] Terminal Value 69.32% ; FCFF base≈644.0m ; Y1≈730.3m ; Y5≈996.3m
[DCF] Fair Price = 253.5 (EV 10.26b - Net Debt -947.2m = Equity 11.21b / Shares 44.2m; r=11.41% [WACC]; 5y FCF grow 15.60% → 3.0% )
EPS Correlation: 26.58 | EPS CAGR: 34.21% | SUE: 0.34 | # QB: 0
Revenue Correlation: 75.11 | Revenue CAGR: 23.46% | SUE: 2.95 | # QB: 1
EPS next Quarter (2026-06-30): EPS=1.86 | Chg7d=+0.004 | Chg30d=+0.004 | Revisions Net=+7 | Analysts=13
EPS current Year (2026-12-31): EPS=7.51 | Chg7d=+0.018 | Chg30d=+0.018 | Revisions Net=+10 | Growth EPS=+10.4% | Growth Revenue=+7.2%
EPS next Year (2027-12-31): EPS=8.36 | Chg7d=+0.049 | Chg30d=+0.041 | Revisions Net=-1 | Growth EPS=+11.4% | Growth Revenue=+7.6%
[Analyst] Revisions Ratio: +0.64 (9 Up / 2 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 3.7% (Discount Rate 10.8% - Earnings Yield 7.1%)
[Growth] Growth Spread = +4.8% (Analyst 8.5% - Implied 3.7%)