Previous Close | $40.99 |
Intrinsic Value | $20.17 |
Upside potential | -51% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (CIK: 0000712534), reported financials for FY 2024
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 |