investorscraft@gmail.com

Intrinsic ValueFirst Mid Bancshares, Inc. (FMBH)

Previous Close$42.10
Intrinsic Value
Upside potential
Previous Close
$42.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Mid Bancshares, Inc. operates as a regional bank holding company, providing a comprehensive suite of financial services including commercial and retail banking, wealth management, and agricultural lending. The company primarily serves small to mid-sized businesses, farmers, and individual customers across the Midwest, leveraging its community-focused approach to foster long-term relationships. Its diversified revenue streams stem from interest income on loans, fee-based services, and investment management, positioning it as a stable player in a competitive regional banking sector. With a strong emphasis on agricultural and commercial lending, First Mid Bancshares capitalizes on its deep regional expertise to differentiate itself from larger national banks. The company’s market position is reinforced by its ability to offer personalized services tailored to local economic conditions, which enhances customer retention and cross-selling opportunities. While it faces competition from both regional peers and fintech disruptors, its entrenched presence in rural and semi-urban markets provides a defensible niche.

Revenue Profitability And Efficiency

First Mid Bancshares reported revenue of $318.6 million for FY 2024, with net income of $78.9 million, reflecting a net margin of approximately 24.8%. Diluted EPS stood at $3.30, demonstrating solid profitability. Operating cash flow of $124.4 million, adjusted for capital expenditures of $4.9 million, indicates efficient cash generation from core operations, supporting reinvestment and shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain a robust net income margin despite competitive pressures. With a disciplined approach to capital allocation, First Mid Bancshares achieves strong returns on equity, driven by its focus on high-yield lending segments and cost-effective deposit funding. Its capital efficiency is further evidenced by stable EPS growth and prudent expense management.

Balance Sheet And Financial Health

First Mid Bancshares maintains a solid balance sheet, with cash and equivalents of $124.6 million and total debt of $368.5 million, reflecting a conservative leverage profile. The company’s liquidity position is adequate to meet short-term obligations, while its debt levels remain manageable relative to its asset base and earnings capacity, ensuring financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in revenue and net income, supported by organic loan expansion and strategic acquisitions. Its dividend policy, with a payout of $0.96 per share, reflects a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. This balanced approach aligns with its growth objectives and shareholder expectations.

Valuation And Market Expectations

Trading at a P/E ratio derived from its $3.30 EPS, First Mid Bancshares is valued in line with regional bank peers. Market expectations appear balanced, factoring in its steady earnings trajectory and regional market strength, though broader economic conditions could influence future valuation multiples.

Strategic Advantages And Outlook

First Mid Bancshares benefits from its localized expertise, diversified revenue streams, and strong customer relationships, which provide resilience against economic cycles. The outlook remains positive, with opportunities for growth in agricultural and commercial lending, though interest rate volatility and competitive pressures warrant cautious monitoring. Strategic initiatives focused on digital transformation could further enhance its market position.

Sources

Company filings, CIK 0000700565

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount