investorscraft@gmail.com

Intrinsic Value of First Merchants Corporation (FRME)

Previous Close$40.99
Intrinsic Value
Upside potential
Previous Close
$40.99

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 Merchants Corporation operates as a regional bank holding company, primarily serving commercial and retail customers across the Midwest. Its core revenue model is driven by interest income from loans and securities, complemented by fee-based services such as wealth management, treasury management, and payment processing. The company focuses on community banking, leveraging localized decision-making to build long-term client relationships while maintaining a diversified loan portfolio spanning commercial real estate, agriculture, and small business lending. First Merchants competes in a fragmented regional banking sector, differentiating itself through personalized service, digital banking enhancements, and strategic acquisitions that expand its footprint. Its market position is strengthened by a conservative risk management approach and a stable deposit base, which supports steady net interest margins even in fluctuating rate environments. The bank’s emphasis on middle-market commercial lending and residential mortgages aligns with regional economic trends, positioning it as a reliable financial partner in its operating markets.

Revenue Profitability And Efficiency

First Merchants reported $948 million in revenue for FY 2024, with net income of $201.4 million, reflecting a net margin of approximately 21.2%. Diluted EPS stood at $3.41, demonstrating efficient earnings conversion. Operating cash flow of $266.2 million underscores strong liquidity generation, while negligible capital expenditures indicate a capital-light model focused on organic growth and prudent expense management.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored by a stable net interest margin and disciplined cost control, with no significant capital expenditures reported. Its ability to generate $266.2 million in operating cash flow against $201.4 million in net income suggests robust cash conversion efficiency, supporting reinvestment and shareholder returns without reliance on excessive leverage.

Balance Sheet And Financial Health

First Merchants maintains a solid balance sheet, with $386.5 million in cash and equivalents against $916.1 million in total debt, indicating moderate leverage. The absence of reported capital expenditures and consistent operating cash flow generation reinforces financial flexibility, while a diversified loan portfolio mitigates concentration risks.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by regional economic activity and strategic acquisitions. A dividend of $1.40 per share reflects a commitment to returning capital to shareholders, with a payout ratio of approximately 41%, balancing reinvestment needs and income distribution.

Valuation And Market Expectations

Trading at a P/E multiple derived from $3.41 in diluted EPS, First Merchants is likely priced in line with regional bank peers, reflecting expectations for stable net interest income and controlled credit costs. Market sentiment may hinge on regional economic resilience and the bank’s ability to sustain margins amid rate volatility.

Strategic Advantages And Outlook

First Merchants benefits from its community-focused model, diversified revenue streams, and conservative risk posture. Near-term performance will depend on loan demand, deposit retention, and efficiency initiatives. Long-term prospects are tied to regional economic health and strategic expansion, with digital adoption and talent retention as key focus areas.

Sources

Company filings (CIK: 0000712534), reported financials for FY 2024

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