Midland States Bancorp, Inc.

Midland States Bancorp, Inc.

MSBIยทNASDAQ

$27.49

-1.5%
Financial ServicesBanks - Regional

Midland States Bancorp, Inc. operates as a financial holding company for Midland States Bank that provides various banking products and services to individuals, businesses, municipalities, and other entities. It operates through Banking, Wealth Management, and Other segments. The company accepts various deposits, such as checking, savings, money market, and sweep accounts, as well as certificates of deposits. It also offers term loans to purchase capital equipment; lines of credit for working capital and operational purposes; commercial real estate loans for owner occupied and non-owner occupied commercial property, as well as farmland loans; construction and land development loans developers of commercial real estate investment properties, residential developments, individual clients for construction of single family homes, as well as to construct owner-user properties; and residential real estate loans and home equity lines of credit.. In addition, the company provides consumer installment loans for the purchase of cars, boats, and other recreational vehicles, as well as for the purchase of major appliances and other home improvement projects; commercial equipment leasing; and trust and wealth management products and services, including financial and estate planning, trustee and custodial services, investment management, tax and insurance planning, business planning, corporate retirement plan consulting and administration, and retail brokerage services. As of December 31, 2021, it operated 52 full-service banking offices. The company was founded in 1881 and is headquartered in Effingham, Illinois.

At a Glance

Live Snapshot
Market Cap$569.86M
EPS-6.1400
P/E Ratio-4.48
Earnings Date07/23/2026
Midland States Bancorp, Inc.

Midland States Bancorp, Inc. Fair Value Envelope

MSBI ยท NASDAQ

Our analysis suggests that MSBI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $27.49, this represents a potential HIDDEN relative to our calculated worth for Midland States Bancorp, Inc..

Intrinsic Value
Current Price: $27.49

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$266.5M
+ Cash & Equivalents$127.3M
Firm Value$393.8M
- Debt$380.2M
Equity Value$13.6M
/ Shares Outstanding21,543,555B
DCF Value$1
OVERVALUED BY 98%

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
$89.1M
$63.2M
$44.9M
$31.8M
$22.6M
$16.0M
$11.4M
$8.1M
$5.7M
$4.1M
Maintenance CapEx
-$758.4K
-$538.0K
-$381.6K
-$270.7K
-$192.0K
-$136.2K
-$96.6K
-$68.5K
-$48.6K
-$34.5K
Owner Earnings
$88.4M
$62.7M
$44.5M
$31.5M
$22.4M
$15.9M
$11.3M
$8.0M
$5.7M
$4.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$81.8M
$53.8M
$35.3M
$23.2M
$15.2M
$10.0M
$6.6M
$4.3M
$2.8M
$1.9M
Terminal Value represents 11.9% of Enterprise Value