Previous Close | $26.02 |
Intrinsic Value | $15.54 |
Upside potential | -40% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0000792966
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |