I would think so too. And using that I was just spit-balling numbers on lunch break, thinking about some scenarios.
Assuming going into 2013 they have about $50 MM of excess capital, I'll use some very conservative numbers. This creates a floor like the $12 I said before. Let's say they can generate .5% ROA and have asset growth of 10% (extremely conservative).
I won't go into the quarterly details since we all can do that, but extrapolating that out gives you appx. $1 MM / quarter in earnings (extremely conservative).
Next assumption, they can utilize those excess reserves.
Let's take it that TARP will be repaid over Q1 and Q2 and be gone, and they can actually redeem the $7.5 MM debt after, so let's knock that out then in Q3.
I'm skipping steps here but by EOY 2013 if they are earning $4 MM w/ a 10X multiple and 3.33 MM S/O we are at a $12.15 / share floor with still a few million in excess reserves to use. Could they buyback shares? Would liquidity be an issue? Hmmm what would a buyback do? Could they even buy shares without driving up the price?
Well, IF BV was still at $13.60 (yeah right) they could afford to easily buy back 6-8% of S/O. At that discount to book (if that's where it was trading around $12 and change) a buyback would raise BVPS up to around $13.75 and with the same earnings (no growth and a 10X multiple) the price should then bump to about $13.25.
And so a new floor of $13.50+ should be reasonable. What is included in that?
-.5% ROA (they can do better)
-Asset growth of 10% (they can do better in the Bakken)
-Earnings multiple of 10X (with a better ROA% in a growth area this should be higher)
-BV Multiple of 1X (any lower and that indicates a DECREASE in BV...I think not)
I like what we got going here, now let's just see how these guys execute. Sorry if I just rambled on too much but I know you all get the idea. If they pay off TARP before we reach BV then buy backs are still a great idea on the table I would think. If not, then we are sitting on doubles in about 8 months holding period for some of us, even better for others. Win-win.
Cheers.
-Pagz