investorscraft@gmail.com

Intrinsic Value of Farmers & Merchants Bancorp, Inc. (FMAO)

Previous Close$26.02
Intrinsic Value
Upside potential
Previous Close
$26.02

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

Farmers & Merchants Bancorp, Inc. operates as a community-focused financial institution, primarily serving small to mid-sized businesses and retail customers in its regional markets. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core offerings include checking and savings accounts, mortgage loans, and agricultural financing, catering to a loyal customer base in rural and semi-urban communities. Farmers & Merchants Bancorp differentiates itself through personalized service, local decision-making, and a conservative risk management approach, which has fostered long-term customer relationships. The bank maintains a strong regional presence, competing with larger national banks by emphasizing community engagement and tailored financial solutions. Its market position is reinforced by a stable deposit base and a disciplined lending strategy, focusing on credit quality over aggressive growth. This approach has allowed the company to maintain steady profitability while navigating economic cycles effectively.

Revenue Profitability And Efficiency

For FY 2024, Farmers & Merchants Bancorp reported revenue of $98.9 million and net income of $25.9 million, reflecting a net margin of approximately 26.2%. The company’s diluted EPS stood at $1.90, demonstrating solid earnings power. Operating cash flow was $32.5 million, supported by stable core banking operations, while capital expenditures were modest at $1.9 million, indicating efficient reinvestment in the business.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a balanced mix of interest and non-interest income, with a focus on low-cost deposits and prudent lending. Its capital efficiency is evident in its ability to generate consistent returns without excessive leverage. The bank’s conservative underwriting standards and diversified loan portfolio contribute to stable asset quality and sustainable profitability.

Balance Sheet And Financial Health

Farmers & Merchants Bancorp maintains a strong balance sheet, with $177.3 million in cash and equivalents and total debt of $308.1 million. The company’s liquidity position is robust, supported by a healthy deposit base. Its debt levels are manageable relative to its asset base, reflecting a conservative financial strategy aimed at long-term stability.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by organic loan and deposit expansion. Its dividend policy is shareholder-friendly, with an annual dividend of $0.88375 per share, reflecting a commitment to returning capital while retaining sufficient earnings for reinvestment. This balance supports both growth and income-focused investors.

Valuation And Market Expectations

Farmers & Merchants Bancorp trades at a valuation reflective of its regional banking focus and steady performance. Market expectations are likely anchored to its consistent profitability, conservative risk profile, and ability to navigate interest rate fluctuations. Investors may value its reliable dividend and stable earnings stream.

Strategic Advantages And Outlook

The company’s strategic advantages include deep community ties, a disciplined credit culture, and a loyal customer base. Looking ahead, Farmers & Merchants Bancorp is well-positioned to capitalize on regional economic growth while maintaining its conservative approach. Challenges may include competitive pressures and interest rate volatility, but its strong fundamentals provide resilience.

Sources

Company filings, CIK 0000792966

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