investorscraft@gmail.com

Intrinsic ValueMidWestOne Financial Group, Inc. (MOFG)

Previous Close$46.32
Intrinsic Value
Upside potential
Previous Close
$46.32

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

MidWestOne Financial Group, Inc. operates as a regional bank holding company, primarily serving commercial and retail customers across the Midwest. The company generates revenue through interest income from loans and securities, fee-based services, and wealth management. Its core offerings include commercial and consumer banking, mortgage lending, and trust services. MOFG competes in a fragmented regional banking sector, leveraging its community-focused approach to differentiate from larger national players while maintaining a strong local presence. The bank’s market position is bolstered by its diversified loan portfolio and stable deposit base, though it faces margin pressure from fluctuating interest rates. Its strategic emphasis on relationship banking and middle-market commercial lending provides a competitive edge in its operating regions.

Revenue Profitability And Efficiency

In FY 2024, MidWestOne reported revenue of $206 million but recorded a net loss of $60.3 million, driven by elevated provisions or one-time charges. Diluted EPS stood at -$3.54, reflecting profitability challenges. Operating cash flow was $63.2 million, suggesting core operations remain cash-generative despite the net loss. Capital expenditures were modest at $2.4 million, indicating disciplined spending.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight near-term earnings pressure, likely tied to credit costs or margin compression. However, the positive operating cash flow signals underlying earnings potential. The company’s capital efficiency metrics are under strain, but its ability to generate cash could support recovery if macroeconomic conditions stabilize.

Balance Sheet And Financial Health

MOFG maintains a solid liquidity position with $71.8 million in cash and equivalents. Total debt of $116.6 million suggests moderate leverage, though the net loss may impact covenant compliance. The balance sheet reflects a traditional banking structure, with loans and deposits as primary components. Further scrutiny of asset quality is warranted given the reported loss.

Growth Trends And Dividend Policy

The dividend payout of $0.97 per share demonstrates a commitment to shareholder returns despite profitability challenges. Growth trends appear muted due to the FY 2024 loss, but the bank’s regional focus and fee-income diversification could support recovery. Dividend sustainability depends on earnings normalization and regulatory capital levels.

Valuation And Market Expectations

Market expectations likely reflect skepticism due to the net loss, though the dividend yield may attract income-focused investors. Valuation metrics are clouded by negative earnings, but book value and cash flow could provide alternative benchmarks. Investor sentiment may hinge on credit quality improvements and margin stabilization.

Strategic Advantages And Outlook

MOFG’s community banking model and localized expertise offer resilience against larger competitors. The outlook depends on interest rate trends and credit cost management. Strategic advantages include a loyal customer base and diversified revenue streams, but execution risks remain. A return to profitability would reinforce its regional standing.

Sources

Company filings (10-K, earnings releases), CIK 0001412665

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