investorscraft@gmail.com

Intrinsic ValueMerkur PrivatBank KgaA (MBK.DE)

Previous Close18.70
Intrinsic Value
Upside potential
Previous Close
18.70

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

Merkur PrivatBank KgaA operates as a regional private bank in Germany, specializing in tailored financial solutions for both private clients and SMEs. The bank’s core revenue model is built on interest income from deposits and loans, supplemented by fee-based services such as wealth management, securities accounts, and lease refinancing. Its digital banking platform enhances accessibility, catering to modern client expectations while maintaining traditional private banking expertise. Positioned in the competitive German banking sector, Merkur PrivatBank distinguishes itself through personalized service and niche offerings like developer financing, which targets a specific segment of the real estate market. Despite its regional focus, the bank benefits from a stable deposit base and a conservative risk profile, aligning with Germany’s stringent regulatory environment. Its market position is reinforced by a century-long legacy, though it faces challenges from larger universal banks and fintech disruptors. The bank’s emphasis on SME financing and wealth management provides a defensible niche, but scalability remains constrained by its limited geographic footprint.

Revenue Profitability And Efficiency

In its latest fiscal year, Merkur PrivatBank reported revenue of €124.9 million, with net income of €13.8 million, reflecting a net margin of approximately 11%. The absence of reported operating cash flow and capital expenditures suggests reliance on traditional banking metrics. The bank’s profitability is likely driven by net interest income, though fee-based services contribute to revenue diversification. Efficiency metrics are undisclosed, but its modest market cap implies a lean operation.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of €1.49 indicates moderate earnings power relative to its equity base. With no disclosed operating cash flow, capital efficiency is difficult to assess, but its total debt of €369.97 million against cash reserves of €29.91 million suggests a leveraged balance sheet. The low beta of 0.189 implies stable earnings, albeit with limited growth upside.

Balance Sheet And Financial Health

Merkur PrivatBank’s financial health is marked by €29.91 million in cash against €369.97 million in total debt, indicating significant leverage. The lack of detailed asset quality data limits a full assessment, but its regional focus and conservative clientele may mitigate credit risks. The bank’s capital adequacy ratios are undisclosed, though its long-standing operations suggest regulatory compliance.

Growth Trends And Dividend Policy

Growth appears muted, with no explicit revenue or earnings trends provided. The bank pays a dividend of €0.50 per share, yielding approximately 1.6% based on its current market cap, signaling a commitment to shareholder returns despite limited growth prospects. Its niche focus may constrain expansion, but stability is a key feature.

Valuation And Market Expectations

At a market cap of €122.13 million, the bank trades at a P/E ratio of around 8.8x, reflecting modest investor expectations. The low beta suggests it is viewed as a defensive play within the regional banking sector, with valuation likely anchored by its dividend yield and stable but unspectacular earnings.

Strategic Advantages And Outlook

Merkur PrivatBank’s strengths lie in its niche SME and private client services, backed by a century of trust. However, its regional focus and high leverage pose challenges in a low-interest-rate environment. The outlook is stable but uninspiring, with digital adoption and SME lending growth as potential catalysts. Competition and regulatory pressures remain key risks.

Sources

Company description, financial data from disclosed ticker metrics, and industry context.

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