investorscraft@gmail.com

Intrinsic ValueMetroCity Bankshares, Inc. (MCBS)

Previous Close$28.17
Intrinsic Value
Upside potential
Previous Close
$28.17

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

MetroCity Bankshares, Inc. operates as a bank holding company focused on providing a range of financial services primarily in the Southeastern U.S. Its core revenue model is driven by traditional banking activities, including commercial and retail lending, deposit services, and wealth management. The company serves small to mid-sized businesses, professionals, and retail customers, leveraging localized expertise to foster long-term client relationships. MetroCity differentiates itself through personalized service and community-focused banking, positioning it as a trusted regional player in a competitive market. The bank’s emphasis on relationship banking and niche lending segments, such as commercial real estate and SBA loans, enhances its market relevance. While larger national banks dominate the broader financial landscape, MetroCity’s targeted approach allows it to maintain steady growth and customer loyalty in its core markets.

Revenue Profitability And Efficiency

In FY 2024, MetroCity reported revenue of $212.9 million and net income of $64.5 million, reflecting a net margin of approximately 30.3%. The company’s diluted EPS stood at $2.52, demonstrating solid profitability. Operating cash flow was $60.6 million, with capital expenditures of $1.3 million, indicating efficient cash generation relative to reinvestment needs. These metrics suggest disciplined cost management and stable operational performance.

Earnings Power And Capital Efficiency

MetroCity’s earnings power is supported by its diversified loan portfolio and prudent underwriting standards. The bank’s ability to generate consistent net income highlights its capital efficiency, with a return on equity likely in line with regional banking peers. The $60.6 million in operating cash flow underscores its capacity to fund growth and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with $236.3 million in cash and equivalents against total debt of $382.9 million, suggesting manageable leverage. Its liquidity position appears robust, supporting both operational flexibility and potential expansion. The absence of excessive debt relative to cash reserves indicates a conservative financial strategy, aligning with its regional banking focus.

Growth Trends And Dividend Policy

MetroCity’s growth appears steady, with revenue and earnings reflecting stable demand for its services. The dividend payout of $0.92 per share signals a commitment to returning capital to shareholders, supported by reliable cash flows. While not aggressively expansionary, the bank’s growth trajectory aligns with its community-oriented model, prioritizing sustainable profitability over rapid scaling.

Valuation And Market Expectations

The bank’s valuation metrics, including its P/E ratio derived from its $2.52 EPS, likely reflect market expectations of moderate growth and stable earnings. Investors may view MetroCity as a lower-risk regional bank with dependable returns, though its niche focus could limit upside compared to more diversified financial institutions.

Strategic Advantages And Outlook

MetroCity’s strategic advantages lie in its localized expertise and relationship-driven approach, which foster customer retention and organic growth. The outlook remains positive, assuming stable interest rates and regional economic conditions. However, competition from larger banks and fintech disruptors poses long-term challenges, requiring continued focus on service differentiation and operational efficiency.

Sources

Company filings (10-K), investor disclosures

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