investorscraft@gmail.com

Intrinsic ValueMerchants Bancorp (MBINM)

Previous Close$25.58
Intrinsic Value
Upside potential
Previous Close
$25.58

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

Merchants Bancorp operates as a diversified bank holding company, primarily focusing on mortgage banking, multifamily housing finance, and traditional community banking. The company generates revenue through a mix of interest income from loans, mortgage servicing rights, and fee-based services. Its mortgage banking segment is a key driver, specializing in government-sponsored lending programs, particularly for multifamily properties, which provides a stable and recurring revenue stream. Merchants Bancorp has carved a niche in the competitive banking sector by leveraging its expertise in specialized lending and maintaining a strong presence in underserved markets. The company’s ability to efficiently originate and service loans, combined with its disciplined underwriting standards, positions it as a reliable player in the multifamily and affordable housing finance space. Its community banking operations further bolster its market position by fostering long-term customer relationships and cross-selling opportunities.

Revenue Profitability And Efficiency

Merchants Bancorp reported revenue of $1.45 billion for FY 2024, with net income of $320.4 million, reflecting a robust profitability margin. Diluted EPS stood at $6.30, indicating strong earnings power. However, operating cash flow was negative at $835.3 million, likely due to significant loan originations and portfolio growth, while capital expenditures were modest at $18.4 million, suggesting efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income and EPS growth, supported by its diversified revenue streams. Capital efficiency is evident in its disciplined approach to loan origination and servicing, though the negative operating cash flow highlights the capital-intensive nature of its mortgage banking operations. The balance between growth and capital retention remains a critical focus.

Balance Sheet And Financial Health

Merchants Bancorp maintains a solid balance sheet with $476.6 million in cash and equivalents, providing liquidity for operations and growth. Total debt of $4.34 billion reflects the company’s leveraged position, typical for a mortgage-focused bank. The financial health appears stable, supported by its profitable operations, though the high debt load warrants monitoring in rising interest rate environments.

Growth Trends And Dividend Policy

The company has demonstrated growth through its mortgage banking and multifamily lending segments, with revenue increasing year-over-year. Its dividend policy, with a payout of $2.0624 per share, signals confidence in sustained earnings. However, the negative cash flow may limit near-term dividend growth, emphasizing a balance between reinvestment and shareholder returns.

Valuation And Market Expectations

Merchants Bancorp’s valuation reflects its niche market position and earnings stability. The market likely prices in its specialized lending expertise and growth potential in multifamily finance. However, the negative cash flow and high leverage could temper valuation multiples, requiring careful scrutiny of long-term sustainability and interest rate sensitivity.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its specialized lending focus and efficient loan servicing capabilities. Its outlook remains positive, driven by demand for multifamily housing and government-backed lending programs. Challenges include managing interest rate risks and maintaining profitability amid competitive pressures. Continued execution of its diversified model will be key to sustaining growth and shareholder value.

Sources

Company filings, CIK 0001629019

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