Middlefield Banc Corp.

Middlefield Banc Corp.

MBCNยทNASDAQ

$33.67

+0.059%
Financial ServicesBanks - Regional

Middlefield Banc Corp. operates as the bank holding company for The Middlefield Banking Company that provides various commercial banking services to small and medium-sized businesses, professionals, small business owners, and retail customers in northeastern and central Ohio. It provides checking, savings, negotiable order of withdrawal accounts, money market accounts, time certificates of deposit, commercial loans, real estate loans, various consumer loans, safe deposit facilities, and travelers' checks. The company also offers operational and working capital, term business, residential construction, professional, and residential and mortgage loans, as well as consumer installment loans for home improvements, automobiles, boats, and other personal expenditures; loans to finance capital purchases; selected guaranteed or subsidized loan programs for small businesses; and agricultural loans. Further, it provides official checks, money orders, ATM services, as well as IRA accounts; online banking and bill payment services to individuals; and online cash management services to business customers. In addition, the company resolves and disposes troubled assets in Ohio. As of December 31, 2021, it has 17 banking centers in Chardon, Newbury, and Middlefield, Garrettsville, Mantua, Orwell, Cortland, Dublin, Westerville, Sunbury, Powell, Beachwood, Solon, Twinsburg, and Plain City; as well as an administrative office in Middlefield, and a loan production office in Mentor. Middlefield Banc Corp. was founded in 1901 and is headquartered in Middlefield, Ohio.

At a Glance

Live Snapshot
Market Cap$273.63M
EPS2.4000
P/E Ratio14.03
Earnings Date04/22/2026
Middlefield Banc Corp.

Middlefield Banc Corp. Fair Value Envelope

MBCN ยท NASDAQ

Our analysis suggests that MBCN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $33.67, this represents a potential HIDDEN relative to our calculated worth for Middlefield Banc Corp..

Intrinsic Value
Current Price: $33.67

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$56.3M
+ Cash & Equivalents$46.0M
Firm Value$102.4M
- Debt$184.1M
Equity Value-$81.7M
/ Shares Outstanding8,078,859B
DCF Value-$10
OVERVALUED BY 130%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$13.7M
$10.8M
$8.5M
$6.6M
$5.2M
$4.1M
$3.2M
$2.5M
$2.0M
$1.6M
Maintenance CapEx
-$121.9K
-$95.7K
-$75.1K
-$59.0K
-$46.3K
-$36.4K
-$28.5K
-$22.4K
-$17.6K
-$13.8K
Owner Earnings
$13.6M
$10.7M
$8.4M
$6.6M
$5.2M
$4.1M
$3.2M
$2.5M
$2.0M
$1.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$12.6M
$9.1M
$6.7M
$4.8M
$3.5M
$2.6M
$1.9M
$1.4M
$981.9K
$713.8K
Terminal Value represents 21.5% of Enterprise Value