investorscraft@gmail.com

Intrinsic ValueManhattan Bridge Capital, Inc. (LOAN)

Previous Close$4.49
Intrinsic Value
Upside potential
Previous Close
$4.49

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

Manhattan Bridge Capital, Inc. operates as a niche real estate finance company specializing in short-term, secured, non-banking loans for real estate investors. The company primarily serves small to mid-sized property developers and investors in the New York metropolitan area, offering bridge loans and other financing solutions. Its business model thrives on high-interest, short-duration loans, which mitigate long-term risk while capitalizing on the dynamic urban real estate market. Unlike traditional lenders, LOAN focuses on agility and tailored financing, positioning itself as a flexible alternative to conventional banking institutions. The firm’s localized expertise and streamlined underwriting process allow it to maintain a competitive edge in a fragmented market. With a concentrated geographic footprint, LOAN leverages deep market knowledge to assess risk effectively and secure collateralized loans, ensuring steady returns. Its specialization in transitional financing for properties in need of rehabilitation or resale further differentiates it from broader commercial lenders.

Revenue Profitability And Efficiency

For FY 2024, Manhattan Bridge Capital reported revenue of $9.69 million and net income of $5.59 million, reflecting a robust net margin of approximately 57.7%. The company’s diluted EPS stood at $0.49, demonstrating efficient earnings generation relative to its share count. Operating cash flow was $4.93 million, significantly exceeding capital expenditures of just $4,018, highlighting strong cash conversion and minimal reinvestment needs.

Earnings Power And Capital Efficiency

LOAN’s earnings power is underscored by its high net income margin, driven by interest income from its loan portfolio. The company’s capital efficiency is evident in its low capital expenditure requirements, allowing most operating cash flow to be directed toward shareholder returns or further lending activities. With no significant operational overhead, LOAN maintains a lean structure that maximizes profitability.

Balance Sheet And Financial Health

The company’s balance sheet shows $178,012 in cash and equivalents against total debt of $22.55 million, indicating a leveraged but manageable position given its asset-backed loan portfolio. The secured nature of its lending activities provides collateral coverage, mitigating default risks. However, the relatively low cash reserves suggest reliance on consistent loan repayments and refinancing to meet obligations.

Growth Trends And Dividend Policy

LOAN has demonstrated stable performance, with a dividend payout of $0.46 per share, representing a high payout ratio relative to its EPS. This reflects a commitment to returning capital to shareholders, though it may limit retained earnings for growth. The company’s niche focus and regional concentration suggest measured growth potential unless it expands geographically or diversifies its product offerings.

Valuation And Market Expectations

The market likely values LOAN for its high-yield, low-overhead business model, though its small scale and regional focus may limit valuation multiples. Investors appear to prioritize its dividend yield and steady earnings over aggressive growth, given its current financial metrics and sector positioning.

Strategic Advantages And Outlook

LOAN’s strategic advantage lies in its specialized, high-margin lending model and localized expertise. The outlook remains stable, contingent on the New York real estate market’s health and the company’s ability to maintain low default rates. Expansion into adjacent markets or loan products could enhance growth, but its current focus ensures predictable returns in its core segment.

Sources

10-K filing, CIK 0001080340

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