investorscraft@gmail.com

Intrinsic ValueMetropolitan Bank Holding Corp. (MCB)

Previous Close$92.60
Intrinsic Value
Upside potential
Previous Close
$92.60

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

Metropolitan Bank Holding Corp. operates as a regional bank primarily serving the New York metropolitan area, offering a range of commercial and retail banking services. The company generates revenue through interest income from loans and securities, as well as fee-based services such as deposit accounts, treasury management, and wealth advisory. Its niche focus on middle-market businesses and high-net-worth individuals provides a defensible position in a competitive banking landscape. Metropolitan Bank differentiates itself through personalized service, local market expertise, and a conservative underwriting approach. The bank has strategically expanded its digital capabilities while maintaining a branch-light model, optimizing operational efficiency. Its market position is reinforced by strong deposit relationships and a disciplined growth strategy in commercial real estate lending and small business banking.

Revenue Profitability And Efficiency

For FY 2024, Metropolitan Bank reported $276.9 million in revenue and $66.7 million in net income, translating to a healthy net margin of approximately 24.1%. The bank's efficiency is underscored by its ability to generate $148.5 million in operating cash flow with no reported capital expenditures, reflecting a lean operational structure and effective cost management.

Earnings Power And Capital Efficiency

The bank's diluted EPS of $5.89 demonstrates robust earnings power, supported by a disciplined lending strategy and stable net interest margins. With no significant capital expenditures, Metropolitan Bank efficiently allocates capital toward high-yield assets and shareholder returns, though it currently does not pay dividends.

Balance Sheet And Financial Health

Metropolitan Bank maintains a solid balance sheet with $200.3 million in cash and equivalents, providing liquidity against $457.4 million in total debt. The absence of dividend payouts allows for retained earnings to bolster capital reserves, positioning the bank well for regulatory requirements and potential growth opportunities.

Growth Trends And Dividend Policy

While the bank has not instituted a dividend policy, its focus on organic growth is evident in its expanding loan portfolio and deposit base. The lack of dividends suggests a preference for reinvesting earnings into strategic initiatives, such as digital transformation and market expansion, to drive long-term value creation.

Valuation And Market Expectations

The bank's valuation reflects its strong profitability metrics and efficient capital deployment. Market expectations likely hinge on its ability to sustain net interest margins amid macroeconomic fluctuations and its disciplined approach to credit risk management in a competitive regional banking environment.

Strategic Advantages And Outlook

Metropolitan Bank's strategic advantages include its localized expertise, conservative credit culture, and scalable operating model. The outlook remains positive, contingent on its ability to navigate interest rate volatility while capitalizing on growth opportunities in its core markets. Continued focus on digital innovation and client retention will be critical to maintaining its competitive edge.

Sources

Company filings (10-K), investor presentations

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