Steve Young
Analyst · Catherine Mealor of KBW. Please go ahead
Sure, Katherine, this is Steve. That’s probably a longer answer than you’re ready for, but I thought maybe I would spend a little time on this because in April, just the headline is, there’s really no real changes to our guidance. But we did have, as we said, a material announcement in May that we’re thinking about you know the transaction with IBTX and it’s 27% accretive. So it is a bit of a game changer as we kind of think about you know post the end of this year. So, you know I guess the first point is, there’s really no change to our guidance. I think we said 340 to 350 for the full year and that’s sort of where we are. Let me kind of try to build a bridge from where we are and kind of where we’re modeling we’re headed. And you know it’s really the three assumptions around interest earning assets at $41 billion for 2024. That’s no change. That nothing’s changed there. You know our rate forecast that we talked about in April is the same. The Moody’s baseline, it was two cuts in 2024 and four cuts in 2025. So that has not changed. And then the third big assumption is around deposit beta. We’re 34% on the way up. And we’re modeling on a standalone company as 20% on the way down, and then as a pro forma company with IBTX, 25% on the way down. So for the standalone company, for us, we would expect NIM to be flat in the third quarter with the loan yields and funding costs offsetting each other. And if we get a rate cut in September, as the market seems to indicate, we would expect a 3 to 5 basis point improvement in the fourth quarter. And then for each rate cut thereafter, what we talked about before, we would expect a 3 to 5 basis point NIM increase for each of those rate cuts. Now, as we think about adding IBTX into the company when IBTX closes, which we still expect that to happen in the first quarter, I’m not sure early or late, but we would expect 10 basis point to 15 basis point increase in the margin run rate for us as we mark-to-market the fixed rate loans and fixed rate securities of IBTX. So to just kind of conclude, as we kind of think forward from the bridge from here to you know the end of 2025, so by the fourth quarter of 2025, with these rate assumptions and our modeling assumptions that we announced during the merger, that we would approximately have about $50 billion in loans, we’d have about $55 billion in deposits, and our exiting fourth quarter NIM would be in the 3.75% to 3.85% range. And then as we think about 2026, if Moody’s baseline is correct, there’s three more rate cuts in 2026, which would add to our margin that same 3 basis points to 5 basis points. So, in theory, we’d be in 2026 get in the 3.90s potentially. You know, if we don’t get – if we get fewer cuts than six that we’re expecting, we would expect margin to continue to expand, but it would be lower by 2 basis points to 4 basis points for each rate cut that we have – that we don’t get if it’s less than six rate cuts. So hopefully, you know, that kind of helps your modeling as you think about us on a standalone through the end of the year, and then us together with IBTX through 2025. Just two other comments on that. You know, as we think about liability sensitivity in a low rate environment, you know, our pre-floating rate loans percentage is 30%. Post it’ll be 27%. So a little less floating in a post-IBTX world. And then our deposits, as we mentioned, our beta was 20% in a pre-IBTX and post-IBTX would be 25%. So that all kind of adds up to all of those assumptions to get to that guidance, so I hope that’s helpful.