investorscraft@gmail.com

Intrinsic ValueMiddlefield Banc Corp. (MBCN)

Previous Close$33.54
Intrinsic Value
Upside potential
Previous Close
$33.54

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

Middlefield Banc Corp. operates as a regional bank holding company, primarily serving small to mid-sized businesses and retail customers in Ohio. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its market position is anchored in community-focused banking, leveraging local relationships to compete against larger national institutions. The bank emphasizes personalized service and niche lending, such as agricultural and small business loans, to differentiate itself in a competitive regional market. Middlefield Banc Corp. maintains a conservative risk profile, focusing on stable, interest income-driven profitability. Its geographic concentration in Ohio provides both opportunities for deep customer penetration and exposure to local economic conditions. The bank’s strategy centers on organic growth, selective acquisitions, and maintaining strong asset quality to sustain its regional footprint.

Revenue Profitability And Efficiency

Middlefield Banc Corp. reported revenue of $67.9 million for FY 2024, with net income of $15.5 million, reflecting a net margin of approximately 22.9%. The company’s diluted EPS stood at $1.92, indicating efficient earnings distribution across its 8.08 million outstanding shares. Operating cash flow of $17.5 million underscores solid liquidity generation, while the absence of capital expenditures suggests a lean operational model focused on financial intermediation rather than physical asset investments.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by net interest income, supported by a disciplined lending approach and cost-effective funding. With no reported capital expenditures, Middlefield Banc Corp. demonstrates high capital efficiency, reinvesting cash flows into core banking activities or shareholder returns. The diluted EPS of $1.92 reflects steady earnings capacity, though regional economic factors could influence future performance.

Balance Sheet And Financial Health

Middlefield Banc Corp. maintains a conservative balance sheet, with $46.0 million in cash and equivalents against $184.1 million in total debt. The debt level appears manageable given the company’s profitability and cash flow generation. The absence of significant capital expenditures suggests a focus on maintaining financial flexibility, though further details on asset quality and loan portfolio composition would provide deeper insights into risk exposure.

Growth Trends And Dividend Policy

The company’s growth appears organic, with no explicit mention of recent acquisitions or expansion initiatives. A dividend of $0.81 per share indicates a commitment to returning capital to shareholders, supported by stable earnings. Future growth may hinge on regional economic conditions and the bank’s ability to maintain loan quality while expanding its customer base.

Valuation And Market Expectations

Middlefield Banc Corp.’s valuation metrics are not provided, but its regional focus and steady profitability suggest a niche appeal to investors seeking exposure to community banking. Market expectations likely center on sustained interest income and prudent risk management, though competition from larger banks and interest rate volatility could influence perceptions.

Strategic Advantages And Outlook

The bank’s strategic advantages include deep local market knowledge, a relationship-driven model, and a conservative risk posture. The outlook remains tied to Ohio’s economic health and the company’s ability to navigate interest rate fluctuations. Continued emphasis on organic growth and asset quality will be critical to maintaining its competitive position in the regional banking sector.

Sources

Company filings (CIK: 0000836147), disclosed 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