investorscraft@gmail.com

Intrinsic ValueMidland States Bancorp, Inc. (MSBIP)

Previous Close$25.51
Intrinsic Value
Upside potential
Previous Close
$25.51

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 a mix of interest income from loans and investments, fee-based services, and wealth management. It operates in the competitive regional banking sector, focusing on community-oriented financial solutions while maintaining a strong presence in Illinois and adjacent markets. Midland States Bancorp differentiates itself through personalized customer service and a diversified loan portfolio, including commercial, residential, and agricultural lending. Its market position is bolstered by strategic acquisitions and organic growth initiatives, targeting small to mid-sized businesses and retail clients. The company’s ability to adapt to regional economic conditions while maintaining conservative underwriting standards supports its resilience in fluctuating interest rate environments.

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 of $154.6 million suggests robust core operations, but capital expenditures of $8.7 million highlight ongoing investments in infrastructure and growth initiatives.

Earnings Power And Capital Efficiency

The negative net income and EPS indicate weakened earnings power, likely due to higher funding costs or credit provisions. However, strong operating cash flow signals underlying operational efficiency. The company’s ability to generate cash from operations despite profitability challenges suggests effective working capital management and potential for recovery in favorable economic conditions.

Balance Sheet And Financial Health

Midland States Bancorp’s balance sheet shows $474.5 million in total debt, with no reported cash equivalents, raising liquidity concerns. The absence of cash reserves may indicate aggressive deployment of capital or reliance on short-term funding. Investors should monitor debt servicing capabilities, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend payout of $1.9376 per share, signaling commitment to shareholder returns. Growth trends may be constrained by recent losses, but the dividend policy suggests confidence in long-term cash flow stability. Future growth will depend on improving net interest margins and controlling operating expenses.

Valuation And Market Expectations

The market likely prices MSBIP with caution due to its negative earnings and elevated debt levels. Valuation metrics would hinge on improvements in profitability and interest rate sensitivity. Investors may weigh the dividend yield against earnings sustainability, reflecting mixed expectations for near-term performance.

Strategic Advantages And Outlook

Midland States Bancorp’s regional focus and diversified revenue streams provide a competitive edge in its core markets. Strategic acquisitions and cost management could drive recovery, but macroeconomic headwinds pose risks. The outlook remains contingent on stabilizing net interest income and credit quality, with potential upside from operational efficiency gains.

Sources

Company filings (CIK: 0001466026), reported financials for FY ending 2024-12-31

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