investorscraft@gmail.com

Intrinsic ValueMerchants Bancorp (MBINN)

Previous Close$20.11
Intrinsic Value
Upside potential
Previous Close
$20.11

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 multifamily housing and healthcare facility financing, mortgage banking, and traditional community banking. The company generates revenue through interest income from loans, fees from mortgage servicing, and gains on loan sales. Its specialized lending segments, particularly in government-sponsored multifamily loans, provide a competitive edge in niche markets. Merchants Bancorp distinguishes itself through a vertically integrated model, combining origination, servicing, and portfolio retention, which enhances efficiency and customer retention. The company operates in a highly competitive financial services sector but maintains a strong regional presence, particularly in the Midwest, leveraging its expertise in affordable housing and healthcare financing to capture market share. Its ability to adapt to regulatory changes and interest rate fluctuations further solidifies its position as a resilient player in the banking industry.

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 per share performance. 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 disciplined operational spending.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income of $320.4 million, supported by a diversified revenue stream from lending and mortgage services. Capital efficiency is reflected in its ability to generate substantial earnings relative to its share count, with 44.9 million shares outstanding. The negative operating cash flow, however, signals heavy investment in loan growth, which may pressure short-term liquidity but could enhance long-term returns.

Balance Sheet And Financial Health

Merchants Bancorp’s balance sheet shows $476.6 million in cash and equivalents, providing liquidity, but total debt of $4.34 billion indicates significant leverage. The company’s financial health hinges on its ability to manage debt servicing costs, particularly in a rising interest rate environment. Its loan portfolio, concentrated in multifamily and healthcare, carries inherent sector risks but also offers stable, long-term returns.

Growth Trends And Dividend Policy

The company has demonstrated growth through its lending and mortgage banking segments, though operating cash flow trends suggest aggressive expansion. Its dividend policy, with $1.50 per share, reflects a commitment to shareholder returns, supported by consistent profitability. Future growth may depend on sustaining loan origination volumes and managing interest rate risks effectively.

Valuation And Market Expectations

With a diluted EPS of $6.30, Merchants Bancorp trades at a valuation reflective of its earnings power. Market expectations likely incorporate its niche lending expertise and regional strength, though the high debt load and negative cash flow may temper investor optimism. The stock’s performance will hinge on its ability to balance growth with financial stability.

Strategic Advantages And Outlook

Merchants Bancorp’s strategic advantages lie in its specialized lending focus and integrated business model. The outlook remains positive, provided it navigates interest rate volatility and maintains credit quality. Its expertise in government-sponsored lending programs positions it well for sustained growth, though macroeconomic headwinds could pose challenges.

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