— Know what they know.
Not Investment Advice

CTYP OTC

Community Bankers' Corporation
1W: +1.9% 1M: +2.2% 3M: +4.8% YTD: +38.4% 1Y: +75.7% 3Y: +73.0% 5Y: +36.1%
$11.00
+0.00 (+0.00%)
 
OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 63 · $24.9M mcap · Short 55% of daily vol

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 44 Grade B
Profitability
44
Balance Sheet
22
Earnings Quality
73
Growth
—
Value
39
Momentum
—
Safety
50
Cash Flow
77
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. CTYP scores highest in Cash Flow (77/100) and lowest in Balance Sheet (22/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman-B Score
1.85
Grey Zone
Piotroski F-Score
4/9
✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-0.90
Bankruptcy prob: 28.9%
Moderate
Credit Rating
B+
Score: 34.4/100
Earnings Quality
100/100
OCF/NI: 5.51x
Accruals: -0.9%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. CTYP scores 1.85, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. CTYP scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. CTYP's implied 28.9% bankruptcy probability is elevated and warrants attention to the balance sheet. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. CTYP receives an estimated rating of B+ (score: 34.4/100). The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). CTYP's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
9.91x
PEG
2.28x
P/S
1.15x
P/B
1.05x
P/FCF
6.91x
P/OCF
6.91x
EV/EBITDA
44.27x
EV/Revenue
8.26x
EV/EBIT
44.27x
EV/FCF
10.33x
Earnings Yield
2.62%
FCF Yield
14.47%
Shareholder Yield
0.00%
Graham Number
$5.14
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 9.9x earnings, CTYP trades at a deep value multiple. Graham's intrinsic value formula yields $5.14 per share, 114% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.777
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.187
EBIT / Rev
×
Asset Turnover
0.014
Rev / Assets
×
Equity Multiplier
11.716
Assets / Equity
=
ROE
2.5%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. CTYP's ROE of 2.5% is driven by financial leverage (equity multiplier: 11.72x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$1.44
Price/Value
4.48x
Margin of Safety
-348.21%
Premium
348.21%
Assessment
Overvalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with CTYP's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. CTYP trades at a 348% premium to its adjusted intrinsic value of $1.44, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 9.9x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$11.00
Median 1Y
$10.74
5th Pctile
$5.07
95th Pctile
$22.83
Ann. Volatility
44.1%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'04 Current
ROE 2.5% 2.45%
ROA 0.2% 0.21%
ROIC 1.7% 1.68%
ROCE 2.8% 2.82%
Gross Margin 64.7% 64.72%
Operating Margin 18.7% 18.67%
Net Margin 14.5% 14.51%
EBITDA Margin 18.7% 18.67%
FCF Margin 80.0% 79.96%
OCF Margin 80.0% 79.96%
ROIC Economic snapshot only 1.45%
Cash ROA snapshot only 1.15%
Cash ROIC snapshot only 9.24%
CROIC snapshot only 9.24%
NOPAT Margin snapshot only 14.51%
Pretax Margin snapshot only 18.67%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 24.00%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'04 Current
P/E Ratio 38.10 9.910
P/S Ratio 5.53 1.149
P/B Ratio 0.93 1.047
P/FCF 6.91 6.912
P/OCF 6.91 6.912
EV/EBITDA 44.27 44.266
EV/Revenue 8.26 8.263
EV/EBIT 44.27 44.266
EV/FCF 10.33 10.334
Earnings Yield 2.6% 2.62%
FCF Yield 14.5% 14.47%
PEG Ratio snapshot only 2.279
Price/Tangible Book snapshot only 0.980
EV/OCF snapshot only 10.334
EV/Gross Profit snapshot only 12.768
Acquirers Multiple snapshot only 44.266
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $5.14
Leverage & Solvency
Metric Trend Q4'04 Current
Current Ratio 0.04 0.038
Quick Ratio 0.04 0.038
Debt/Equity 0.70 0.700
Net Debt/Equity 0.46 0.463
Debt/Assets 0.06 0.060
Debt/EBITDA 22.18 22.175
Net Debt/EBITDA 14.66 14.659
Interest Coverage 0.58 0.582
Equity Multiplier 11.72 11.716
Cash Ratio snapshot only 0.022
Debt Service Coverage snapshot only 0.582
Cash to Debt snapshot only 0.339
FCF to Debt snapshot only 0.193
Defensive Interval snapshot only 1903.3 days
Efficiency & Turnover
Metric Trend Q4'04 Current
Asset Turnover 0.01 0.014
Inventory Turnover — —
Receivables Turnover 1.00 1.002
Payables Turnover 1.52 1.524
DSO 364 364.3 days
DIO 0 0.0 days
DPO 239 239.4 days
Cash Conversion Cycle 125 124.9 days
Fixed Asset Turnover snapshot only 1.368
Cash Velocity snapshot only 0.713
Capital Intensity snapshot only 69.274
Growth Quality
Metric Trend Q4'04 Current
Revenue Stability — —
Earnings Stability — —
Margin Stability — —
Rev. Growth Consistency 0.00 0.000
Earn. Growth Consistency 0.00 0.000
FCF Positive Streak 0 0
Earnings Persistence — —
Earnings Smoothness — —
ROE Trend — —
Gross Margin Trend — —
FCF Margin Trend — —
Sustainable Growth Rate 2.5% 2.45%
Internal Growth Rate 0.2% 0.21%
Cash Flow Quality
Metric Trend Q4'04 Current
OCF/Net Income 5.51 5.512
FCF/OCF 1.00 1.000
FCF/Net Income snapshot only 5.512
OCF/EBITDA snapshot only 4.284
CapEx/Revenue 0.0% 0.00%
Accruals Ratio -0.01 -0.009
Sloan Accruals snapshot only -0.843
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q4'04 Current
Dividend Yield 0.0% 1.45%
Dividend/Share $0.00 $0.16
Payout Ratio 0.0% 0.00%
FCF Payout Ratio 0.0% 0.00%
Total Payout Ratio 0.0% 0.00%
Div. Increase Streak — —
Chowder Number — —
Buyback Yield 0.0% 0.00%
Net Buyback Yield 0.0% 0.00%
Total Shareholder Return 0.0% 0.00%
DuPont Factors
Metric Trend Q4'04 Current
Tax Burden (NI/EBT) 0.78 0.777
Interest Burden (EBT/EBIT) 1.00 1.000
EBIT Margin 0.19 0.187
Asset Turnover 0.01 0.014
Equity Multiplier 11.72 11.716
Per Share
Metric Trend Q4'04 Current
EPS (Diluted TTM) $0.17 $0.17
Book Value/Share $6.92 $10.50
Tangible Book/Share $6.61 $6.61
Revenue/Share $1.17 $9.58
FCF/Share $0.94 $1.30
OCF/Share $0.94 $1.36
Cash/Share $1.64 $5.57
EBITDA/Share $0.22 $0.22
Debt/Share $4.85 $4.85
Net Debt/Share $3.20 $3.20
Academic Models
Metric Trend Q4'04 Current
Altman-B Score — 1.847
Altman Z-Prime snapshot only -5.293
Piotroski F-Score 4 4
Beneish M-Score — —
Ohlson O-Score snapshot only -0.902
Net-Net WC snapshot only $-71.37
EVA snapshot only $-2018535.00
Credit
Metric Trend Q4'04 Current
Credit Rating snapshot only B+
Credit Score 34.38 34.384
Credit Grade snapshot only 14
Implied Spread (bps) snapshot only 650.000
Industry Credit Rank snapshot only 12
Sector Credit Rank snapshot only 16

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms