investorscraft@gmail.com

Intrinsic ValueMagyar Bancorp, Inc. (MGYR)

Previous Close$17.62
Intrinsic Value
Upside potential
Previous Close
$17.62

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

Magyar Bancorp, Inc. operates as the holding company for Magyar Bank, a community-focused financial institution serving customers primarily in New Jersey. The bank generates revenue through traditional banking activities, including commercial and residential real estate lending, consumer loans, and deposit services. Its market position is anchored in local relationships, offering personalized financial solutions to small businesses and individuals, distinguishing itself from larger regional and national competitors through tailored service and community engagement. Magyar Bancorp’s niche focus allows it to maintain stable deposit bases and loan portfolios, though its growth is constrained by its regional footprint. The bank competes in a highly regulated and competitive environment, where scale and digital capabilities are increasingly critical. Despite these challenges, Magyar Bancorp leverages its deep community ties to sustain customer loyalty and moderate loan demand, positioning itself as a reliable lender in its core markets.

Revenue Profitability And Efficiency

For FY 2024, Magyar Bancorp reported revenue of $31.5 million and net income of $7.8 million, reflecting a net margin of approximately 24.7%. The absence of capital expenditures suggests efficient operational management, with operating cash flow of $6.3 million supporting liquidity needs. The bank’s profitability metrics indicate disciplined cost control, though its regional focus may limit revenue diversification compared to larger peers.

Earnings Power And Capital Efficiency

Diluted EPS of $1.23 demonstrates Magyar Bancorp’s ability to generate earnings for shareholders, supported by a stable loan portfolio and prudent risk management. The bank’s capital efficiency is evident in its ability to maintain profitability without significant reinvestment, though its modest scale may constrain long-term earnings growth potential in a competitive banking landscape.

Balance Sheet And Financial Health

Magyar Bancorp’s balance sheet shows $25.6 million in cash and equivalents against $28.6 million in total debt, indicating manageable leverage. The bank’s liquidity position appears adequate, with no reported capital expenditures, suggesting conservative financial management. Its asset quality and loan performance would require further scrutiny to assess credit risk, but the current metrics suggest stability.

Growth Trends And Dividend Policy

Growth prospects for Magyar Bancorp are likely tempered by its regional focus and limited scale. The bank’s dividend payout of $0.24 per share reflects a commitment to returning capital to shareholders, though its yield and growth potential may be modest compared to larger institutions. Future expansion would depend on organic loan growth or strategic acquisitions within its market.

Valuation And Market Expectations

Given its small-cap status and regional focus, Magyar Bancorp’s valuation is likely influenced by local economic conditions and interest rate trends. Investors may view the bank as a stable, low-growth entity, with its valuation reflecting its niche market position rather than aggressive expansion potential.

Strategic Advantages And Outlook

Magyar Bancorp’s strategic advantage lies in its community-centric approach, fostering customer loyalty in a competitive market. However, its outlook is tied to regional economic health and its ability to adapt to digital banking trends. While the bank is well-positioned for steady performance, significant upside may require broader geographic or product diversification.

Sources

Company filings (CIK: 0001337068), FY 2024 financial data provided

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