investorscraft@gmail.com

Intrinsic ValueMid Penn Bancorp, Inc. (MPB)

Previous Close$32.99
Intrinsic Value
Upside potential
Previous Close
$32.99

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

Mid Penn Bancorp, Inc. operates as a regional bank holding company, primarily serving commercial and retail customers in Pennsylvania through its subsidiary, Mid Penn Bank. The company generates revenue through traditional banking activities, including interest income from loans and investments, as well as fee-based services such as wealth management and treasury solutions. Its market position is anchored in community banking, leveraging localized relationships to compete against larger national and regional players. Mid Penn Bancorp focuses on small-to-medium-sized businesses, professionals, and retail clients, offering personalized financial solutions. The bank has expanded through strategic acquisitions, enhancing its footprint and diversifying its loan portfolio. Despite operating in a competitive and regulated environment, Mid Penn maintains a stable niche by emphasizing customer service and community engagement. Its ability to adapt to local economic conditions while maintaining prudent risk management underscores its resilience in the regional banking sector.

Revenue Profitability And Efficiency

Mid Penn Bancorp reported revenue of $176.8 million for FY 2024, with net income of $49.4 million, reflecting a net margin of approximately 28%. Diluted EPS stood at $2.90, demonstrating solid profitability. Operating cash flow was $51.8 million, indicating efficient cash generation from core operations. The absence of capital expenditures suggests a lean operational model focused on organic growth and prudent expense management.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a balanced mix of interest and non-interest income, with a focus on loan portfolio quality. Capital efficiency is evident in its ability to generate robust EPS and operating cash flow relative to its equity base. The lack of significant capital expenditures further underscores efficient allocation of resources toward revenue-generating activities.

Balance Sheet And Financial Health

Mid Penn Bancorp maintains a strong balance sheet, with $51.5 million in cash and equivalents and total debt of $79.4 million, indicating moderate leverage. The company’s liquidity position appears stable, supported by healthy operating cash flow. Its conservative approach to debt management aligns with its community banking focus, ensuring financial flexibility in varying economic conditions.

Growth Trends And Dividend Policy

Growth has been driven by strategic acquisitions and organic loan expansion, though the absence of capex suggests a focus on operational efficiency. The company pays a dividend of $0.80 per share, reflecting a commitment to shareholder returns. This balanced approach—combining growth initiatives with consistent dividends—appeals to income-focused investors while retaining capital for opportunities.

Valuation And Market Expectations

With a market capitalization derived from its share count and current trading multiples, Mid Penn Bancorp’s valuation reflects its regional banking niche. Investors likely price in steady, albeit modest, growth given its focus on community banking and acquisitive strategy. The dividend yield and earnings stability may attract value-oriented investors.

Strategic Advantages And Outlook

Mid Penn Bancorp’s strategic advantages include its localized customer relationships, diversified revenue streams, and disciplined risk management. The outlook remains stable, supported by its Pennsylvania footprint and acquisitive growth strategy. However, macroeconomic factors such as interest rate fluctuations and regional economic health could influence future performance. The company is well-positioned to navigate challenges while capitalizing on opportunities in its core markets.

Sources

Company filings, CIK 0000879635

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