MeritValue

GBank Financial Holdings Inc.

GBFHdata completeness 100%2 fiscal years on file
The thesis, from the filings

GBank Financial Holdings Inc. earns about 330% on invested capital, but has diluted owners by 8% over 2 years — worth asking whether the growth reaches owners. The cash-flow models don't apply cleanly here — the ledger says why below. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2024FY 2025
Revenue$75.2M1$1.24B2
Net income$18.6M3$20.9M3
Operating cash flow$26.5M4$9.64M4
Capital expenditure$194,0005$496,0005
Free cash flow (derived)$26.3M4,5$9.14M4,5
Total debt$06$371,0006
Cash & equivalents$124.1M7$197.9M7
Diluted shares13.4M14.5M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
$114.44
your share of equity
Profit it earned you last year
$14.45
Free cash flow it threw off
$6.31
Debt you’d be carrying
$0.26

10 shares is a claim on $114.44 of net worth that earned you $14.45 and generated $6.31 of cash last year, against $0.26 of debt.

iii. Is this a good business?
Moat signal · return on invested capital
330% avg · 2y
FY24 330%FY25 —

It earned an average 330% on invested capital over 2 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
+8% shares · 2y

Share count is up 8% over 2 years — owners have been diluted. Worth asking what they got for it.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.6.0
DCF · Growth Exit 10Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
Why: this is a bank. Banks report no capital expenditure line, so free cash flow can't be derived — and for a lender, moving cash is the business itself, so a cash-flow DCF doesn't describe it.
DCF · Growth Exit 5Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
Why: this is a bank. Banks report no capital expenditure line, so free cash flow can't be derived — and for a lender, moving cash is the business itself, so a cash-flow DCF doesn't describe it.
Earnings Power Value
not applicable
only 2 years of net income (need ≥3)
Graham Number
$19.32
assumptions (1)
  • Graham multiplier (P/E × P/B)22.5×

Different models answer different questions — which to trust when →

Beyond this page

This page is free, and so is every other company on MeritValue.

In your AI assistant

Connect the MeritValue MCP server to Claude or another MCP client, ask about GBank Financial Holdings Inc., and get these exact figures with their filing receipts — not an improvised DCF.

Get a free key →
Screen by model

Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.

See pricing →
On iPhone

Follow GBFH and keep your own price beside the value. The same engine, with the same receipts.

MeritValue on the App Store →
Sources — the receipts
  1. 10-K filed 2026-03-30 · period ending 2024-12-31 · accession 0001193125-26-129567 (InterestAndDividendIncomeOperating)
  2. 10-K filed 2026-03-30 · period ending 2025-12-31 · accession 0001193125-26-129567 (Revenues)
  3. 10-K filed 2026-03-30 · periods ending 2024-12-31, 2025-12-31 · accession 0001193125-26-129567 (NetIncomeLoss)
  4. 10-K filed 2026-03-30 · periods ending 2024-12-31, 2025-12-31 · accession 0001193125-26-129567 (NetCashProvidedByUsedInOperatingActivities)
  5. 10-K filed 2026-03-30 · periods ending 2024-12-31, 2025-12-31 · accession 0001193125-26-129567 (PaymentsToAcquireProductiveAssets)
  6. 10-K filed 2026-03-30 · periods ending 2024-12-31, 2025-12-31 · accession 0001193125-26-129567 (ShortTermBorrowings)
  7. 10-K filed 2026-03-30 · periods ending 2024-12-31, 2025-12-31 · accession 0001193125-26-129567 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)