Third Coast Bancshares, Inc. Fair Value Disclosure
GAAP defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.
GAAP requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, the authoritative guidance establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
The fair value hierarchy is as follows:
In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.
Financial assets and financial liabilities measured at fair value on a recurring and nonrecurring basis include the following:
Investment Securities Available-for-sale. Investment securities classified as available-for-sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayments speeds, credit information, and the bond’s terms and conditions, among other things.
Investment Securities Held-to-Maturity. Investment securities classified as held-to-maturity are reported at cost, adjusted for amortization of premiums and discounts. Fair value estimates are determined using Level 3 inputs.
Collateral Dependent Loans Evaluated Individually for Expected Credit Losses. Individually evaluated loans are reported at the estimated fair value of the underlying collateral. Collateral values are estimated using Level 2 inputs based on observable market data or independent appraisals using Level 3 inputs.
Derivative Instruments. The estimated fair value of interest rate derivative positions are obtained from a pricing service that provides the swaps’ unwind value using Level 2 inputs.
There were no transfers between levels during the year ended December 31, 2025 or 2024.
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value as of December 31, 2025 and 2024:
|
|
Fair Value Measurements Using |
|
|
|
|
||||||||||
(Dollars in thousands) |
|
Level 1 Inputs |
|
|
Level 2 Inputs |
|
|
Level 3 Inputs |
|
|
Total Fair Value |
|
||||
At December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. government and agency securities |
|
$ |
— |
|
|
$ |
6,238 |
|
|
$ |
— |
|
|
$ |
6,238 |
|
State and municipal securities |
|
|
— |
|
|
|
13,400 |
|
|
|
— |
|
|
|
13,400 |
|
Mortgage-backed securities and collateralized mortgage obligations |
|
|
— |
|
|
|
223,912 |
|
|
|
— |
|
|
|
223,912 |
|
Corporate bonds |
|
|
— |
|
|
|
139,642 |
|
|
|
— |
|
|
|
139,642 |
|
Total investment securities available-for-sale |
|
$ |
— |
|
|
$ |
383,192 |
|
|
$ |
— |
|
|
$ |
383,192 |
|
Derivative assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pass-through interest rate swaps |
|
$ |
— |
|
|
$ |
2,501 |
|
|
$ |
— |
|
|
$ |
2,501 |
|
Risk participation agreements |
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
7 |
|
Pay-fixed interest rate swaps |
|
|
— |
|
|
|
36 |
|
|
|
— |
|
|
|
36 |
|
Total derivative assets |
|
$ |
— |
|
|
$ |
2,544 |
|
|
$ |
— |
|
|
$ |
2,544 |
|
Derivative liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
|
— |
|
|
|
2,501 |
|
|
|
— |
|
|
|
2,501 |
|
Risk participation agreements |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Pay-fixed interest rate swaps |
|
|
— |
|
|
|
641 |
|
|
|
— |
|
|
|
641 |
|
Total derivative liabilities |
|
$ |
— |
|
|
$ |
3,142 |
|
|
$ |
— |
|
|
$ |
3,142 |
|
|
|
Fair Value Measurements Using |
|
|
|
|
||||||||||
(Dollars in thousands) |
|
Level 1 Inputs |
|
|
Level 2 Inputs |
|
|
Level 3 Inputs |
|
|
Total Fair Value |
|
||||
At December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. government and agency securities |
|
$ |
— |
|
|
$ |
17,419 |
|
|
$ |
— |
|
|
$ |
17,419 |
|
State and municipal securities |
|
$ |
— |
|
|
$ |
1,699 |
|
|
$ |
— |
|
|
$ |
1,699 |
|
Mortgage-backed securities and collateralized mortgage obligations |
|
|
— |
|
|
|
238,603 |
|
|
|
— |
|
|
|
238,603 |
|
Corporate bonds |
|
|
— |
|
|
|
126,304 |
|
|
|
— |
|
|
|
126,304 |
|
Total investment securities available-for-sale |
|
$ |
— |
|
|
$ |
384,025 |
|
|
$ |
— |
|
|
$ |
384,025 |
|
Derivative assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pass-through interest rate swaps |
|
$ |
— |
|
|
$ |
6,267 |
|
|
$ |
— |
|
|
$ |
6,267 |
|
Risk participation agreements |
|
|
— |
|
|
|
8 |
|
|
|
— |
|
|
|
8 |
|
Pay-fixed interest rate swaps |
|
|
— |
|
|
|
204 |
|
|
|
— |
|
|
|
204 |
|
Total derivative assets |
|
$ |
— |
|
|
$ |
6,479 |
|
|
$ |
— |
|
|
$ |
6,479 |
|
Derivative liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flow hedges |
|
$ |
— |
|
|
$ |
2,161 |
|
|
$ |
— |
|
|
$ |
2,161 |
|
Interest rate swaps |
|
|
— |
|
|
|
6,267 |
|
|
|
— |
|
|
|
6,267 |
|
Risk participation agreements |
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
Pay-fixed interest rate swaps |
|
|
— |
|
|
|
231 |
|
|
|
— |
|
|
|
231 |
|
Total derivative liabilities |
|
$ |
— |
|
|
$ |
8,660 |
|
|
$ |
— |
|
|
$ |
8,660 |
|
Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis, that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). Financial assets and financial liabilities measured at fair value on a non-recurring basis include the following at December 31, 2025 and 2024:
Collateral Dependent Loans Evaluated Individually for Expected Credit Losses. At December 31, 2025, collateral dependent loans with a specific valuation allowance had carrying values of $458,000 and specific valuation allowances totaling $78,000 resulting in a net fair value of $380,000 based on Level 3 inputs. At December 31, 2024, collateral dependent loans with a specific valuation allowance had carrying values of $12.7 million and specific valuation allowances totaling $1.7 million resulting in a net fair value of $11.0 million based on Level 3 inputs.
The following table presents the significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:
Financial Instrument |
|
Unobservable Inputs |
|
Valuation Method |
|
Discount Range |
|
Typical Discount |
|
Collateral dependent loans |
|
Discount to fair value |
|
Appraisal value, as adjusted |
|
0-50% |
|
10-30% |
|
|
|
|
|
Inventory |
|
0-100% |
|
N/A |
|
|
|
|
|
Accounts receivables |
|
0-100% |
|
N/A |
|
|
|
|
|
Equipment |
|
0-100% |
|
20-50% |
|
Other real estate owned |
|
Discount to fair value |
|
Appraisal value, as adjusted |
|
N/A |
|
8-10% |
|
Non-financial assets measured at fair value on a non-recurring basis may include certain foreclosed assets which, upon initial recognition, are remeasured and reported at fair value through a charge-off to the allowance for credit losses and certain foreclosed assets which, subsequent to their initial recognition, are remeasured at fair value through a write-down included in current earnings. The fair value of a foreclosed asset is estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. Foreclosed assets include other real estate owned and are included in other assets on the consolidated balance sheets.
The following table presents the activity for other real estate owned assets that were remeasured and recorded at fair value at December 31, 2025 and 2024:
|
|
December 31, |
|
|||||
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
||
Balance at beginning of period, net of valuation allowance |
|
$ |
862 |
|
|
$ |
— |
|
Loans transferred to other real estate owned |
|
|
7,962 |
|
|
|
940 |
|
Sales of other real estate owned |
|
|
(655 |
) |
|
|
— |
|
Less: charge-offs recognized in the allowance for credit losses |
|
|
— |
|
|
|
21 |
|
Less: (write-up) write-down included in other noninterest expense |
|
|
(219 |
) |
|
|
57 |
|
Fair value of foreclosed assets remeasured at initial recognition |
|
$ |
8,388 |
|
|
$ |
862 |
|
|
|
|
|
|
|
|
||
For the Company, as for most financial institutions, substantially all of its assets and liabilities are considered financial instruments as defined. Many of the Company’s financial instruments, however, lack an available trading market as characterized by a willing buyer and willing seller engaging in an exchange transaction.
The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. In addition, reasonable comparability between financial institutions may not be likely due to the wide range of permitted valuation techniques and numerous estimates that must be made given the absence of active secondary markets for many of the financial instruments. This lack of uniform valuation methodologies also introduces a greater degree of subjectivity to these estimated fair values.
Financial instruments with stated maturities have been valued using a present value discounted cash flow with a discount rate approximating current market rates for similar assets and liabilities. Financial instrument assets with variable rates and financial instrument liabilities with no stated maturities have an estimated fair value equal to both the amount payable on demand and the carrying value. The carrying value and the estimated fair value of the Company’s contractual off-balance sheet unfunded lines of credit, loan commitments and letters of credit are generally priced at market at the time of funding.
The estimated fair values and carrying values of all financial instruments under current authoritative guidance, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value are as follows:
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||||||||||
(Dollars in thousands) |
Carrying |
|
|
Estimated |
|
|
Carrying |
|
|
Estimated |
|
||||
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
||||
Level 2 inputs |
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents |
$ |
181,229 |
|
|
$ |
181,229 |
|
|
$ |
421,202 |
|
|
$ |
421,202 |
|
Interest-bearing time deposits in other banks |
|
267 |
|
|
|
267 |
|
|
|
356 |
|
|
|
356 |
|
Securities available-for-sale |
|
383,192 |
|
|
|
383,192 |
|
|
|
384,025 |
|
|
|
384,025 |
|
Non-marketable securities |
|
16,424 |
|
|
|
16,424 |
|
|
|
15,980 |
|
|
|
15,980 |
|
Accrued interest receivable |
|
29,236 |
|
|
|
29,236 |
|
|
|
25,820 |
|
|
|
25,820 |
|
Bank-owned life insurance |
|
76,357 |
|
|
|
76,357 |
|
|
|
68,341 |
|
|
|
68,341 |
|
Derivative assets |
|
2,544 |
|
|
|
2,544 |
|
|
|
6,479 |
|
|
|
6,479 |
|
|
$ |
689,249 |
|
|
$ |
689,249 |
|
|
$ |
922,203 |
|
|
$ |
922,203 |
|
Level 3 inputs |
|
|
|
|
|
|
|
|
|
|
|
||||
Securities held-to-maturity |
$ |
192,008 |
|
|
$ |
189,106 |
|
|
$ |
— |
|
|
$ |
— |
|
Loans, net |
|
4,350,802 |
|
|
|
4,364,752 |
|
|
|
3,926,121 |
|
|
|
3,891,032 |
|
|
$ |
4,542,810 |
|
|
$ |
4,553,858 |
|
|
$ |
3,926,121 |
|
|
$ |
3,891,032 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
||||
Level 2 inputs |
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits |
$ |
4,626,888 |
|
|
$ |
4,489,704 |
|
|
$ |
4,310,498 |
|
|
$ |
4,135,929 |
|
Accrued interest payable |
|
5,957 |
|
|
|
5,957 |
|
|
|
6,281 |
|
|
|
6,281 |
|
Note payable and line of credit |
|
118,840 |
|
|
|
115,665 |
|
|
|
111,634 |
|
|
|
105,227 |
|
Derivative liabilities |
|
3,142 |
|
|
|
3,142 |
|
|
|
8,660 |
|
|
|
8,660 |
|
|
$ |
4,754,827 |
|
|
$ |
4,614,468 |
|
|
$ |
4,437,073 |
|
|
$ |
4,256,097 |
|
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Mar 4, 2026 | Showing above |
| 2024 | Mar 5, 2025 | |
| 2023 | Mar 7, 2024 | |
| 2022 | Mar 15, 2023 | |
| 2021 | Mar 17, 2022 | |
About Fair Value Disclosures
Fair value disclosures classify all assets and liabilities measured at fair value into a three-level hierarchy: Level 1 (quoted market prices), Level 2 (observable inputs like yield curves), and Level 3 (unobservable inputs requiring management estimates). The proportion of Level 3 assets directly reflects how much of the balance sheet depends on internal models rather than market evidence.
Key signals: a growing Level 3 balance relative to total fair-value assets increases valuation uncertainty and earnings volatility risk. Watch for transfers between levels — assets moving from Level 2 to Level 3 often signal deteriorating market liquidity. Unrealized gains and losses on Level 3 positions flow through earnings or other comprehensive income, so large swings deserve scrutiny. For financial institutions, examine the sensitivity disclosures that show how Level 3 valuations change under alternative assumptions. Compare the fair value of debt against its carrying amount to gauge hidden leverage.