Mercantile Bank Corporation

Mercantile Bank Corporation

MBWMยทNASDAQ

$50.91

-3.7%
Financial ServicesBanks - Regional

Mercantile Bank Corporation operates as the bank holding company for Mercantile Bank of Michigan that provides commercial and retail banking services to small- to medium-sized businesses and individuals in the United States. It accepts various deposit products, including checking, savings, and term certificate accounts; time deposits; and certificates of deposit. The company also offers commercial and industrial loans; vacant land, land development, and residential construction loans; owner and non-owner-occupied real estate loans; multi-family and residential rental property loans; single-family residential real estate loans; home equity line of credit programs; and consumer loans, such as new and used automobile and boat loans, and credit cards, as well as overdraft protection services; and residential mortgage and instalment loans. In addition, it provides courier services and safe deposit facilities; and insurance products, such as private passenger automobile, homeowners, personal inland marine, boat owners, recreational vehicle, dwelling fire, umbrella policies, small business, and life insurance products, as well as owns 22 automated teller machines and 19 video banking machines. As of January 18, 2022, the company operated 44 banking offices. Mercantile Bank Corporation was incorporated in 1997 and is headquartered in Grand Rapids, Michigan.

At a Glance

Live Snapshot
Market Cap$879.44M
EPS5.4600
P/E Ratio9.32
Earnings Date07/21/2026
Mercantile Bank Corporation

Mercantile Bank Corporation Fair Value Envelope

MBWM ยท NASDAQ

Our analysis suggests that MBWM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $50.91, this represents a potential HIDDEN relative to our calculated worth for Mercantile Bank Corporation.

Intrinsic Value
Current Price: $50.91

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$14.4M
+ Cash & Equivalents$473.3M
Firm Value$487.8M
- Debt$825.9M
Equity Value-$338.1M
/ Shares Outstanding16,253,544B
DCF Value-$21
OVERVALUED BY 141%

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
$9.0M
$4.5M
$2.2M
$1.1M
$561.7K
$280.8K
$140.4K
$70.2K
$35.1K
$17.6K
Maintenance CapEx
-$676.4K
-$338.2K
-$169.1K
-$84.6K
-$42.3K
-$21.1K
-$10.6K
-$5.3K
-$2.6K
-$1.3K
Owner Earnings
$8.3M
$4.2M
$2.1M
$1.0M
$519.4K
$259.7K
$129.8K
$64.9K
$32.5K
$16.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.7M
$3.6M
$1.6M
$763.5K
$353.5K
$163.6K
$75.8K
$35.1K
$16.2K
$7.5K
Terminal Value represents 0.9% of Enterprise Value