investorscraft@gmail.com

Intrinsic ValueMidland States Bancorp, Inc. (MSBI)

Previous Close$22.85
Intrinsic Value
Upside potential
Previous Close
$22.85

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

Midland States Bancorp, Inc. operates as a diversified financial holding company, primarily serving commercial and retail customers through its subsidiary, Midland States Bank. The company generates revenue through traditional banking activities, including commercial and consumer lending, wealth management, and treasury management services. It operates in the Midwest, focusing on community banking with a regional footprint, and competes with both local and national financial institutions. Midland States Bancorp emphasizes relationship-based banking, targeting small to mid-sized businesses and individual clients. Its market position is reinforced by a localized approach, offering tailored financial solutions that larger banks may not provide. The company also engages in mortgage banking and insurance services, diversifying its revenue streams while maintaining a strong community presence. This strategy allows it to capitalize on regional economic trends while mitigating risks associated with broader market volatility.

Revenue Profitability And Efficiency

Midland States Bancorp reported revenue of $77.7 million for the period, though net income stood at a loss of $13.4 million, reflecting challenges in profitability. Diluted EPS was -$0.62, indicating pressure on earnings. Operating cash flow was robust at $154.6 million, suggesting operational efficiency despite the net loss. Capital expenditures totaled $8.7 million, reflecting ongoing investments in infrastructure and technology.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight earnings challenges, possibly due to elevated operating costs or credit losses. However, strong operating cash flow signals underlying cash generation capability. The dividend payout of $1.24 per share, despite the net loss, suggests a commitment to shareholder returns, though sustainability may depend on improved profitability and capital management.

Balance Sheet And Financial Health

Midland States Bancorp's balance sheet shows total debt of $474.5 million, indicating leverage, though cash and equivalents were not disclosed. The absence of reported cash reserves raises questions about liquidity, but the company's operating cash flow suggests it can meet short-term obligations. Further details on asset quality and capital ratios would provide a clearer picture of financial stability.

Growth Trends And Dividend Policy

The company's revenue growth and profitability trends appear mixed, with a net loss overshadowing top-line performance. The dividend yield, supported by a $1.24 per share payout, reflects a shareholder-friendly policy, but long-term sustainability hinges on reversing the earnings decline. Regional economic conditions and loan portfolio performance will be critical to future growth.

Valuation And Market Expectations

Market expectations for Midland States Bancorp likely factor in its regional banking focus and current profitability challenges. The negative EPS and net loss may weigh on valuation multiples, though the dividend could attract income-focused investors. A turnaround in earnings power would be necessary to justify higher valuations.

Strategic Advantages And Outlook

Midland States Bancorp's strategic advantages lie in its community-focused banking model and diversified revenue streams. However, the outlook remains cautious due to recent profitability pressures. Success will depend on cost management, credit quality, and the ability to leverage its regional presence for growth. Improved economic conditions in its operating markets could provide tailwinds.

Sources

Company filings, CIK 0001466026

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