image
Financial Services - Banks - Regional - NASDAQ - US
$ 24.9506
-0.192 %
$ 1.14 B
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one MBINM stock under the worst case scenario is HIDDEN Compared to the current market price of 25 USD, Merchants Bancorp is HIDDEN

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one MBINM stock under the base case scenario is HIDDEN Compared to the current market price of 25 USD, Merchants Bancorp is HIDDEN

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one MBINM stock under the best case scenario is HIDDEN Compared to the current market price of 25 USD, Merchants Bancorp is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MBINM

image
$25.4$25.4$25.3$25.3$25.2$25.2$25.1$25.1$25.0$25.0$24.9$24.9$24.8$24.8$24.7$24.7$24.6$24.6$24.5$24.5$24.4$24.4Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
1.45 B REVENUE
21.70%
423 M OPERATING INCOME
21.48%
320 M NET INCOME
14.74%
-835 M OPERATING CASH FLOW
-134.36%
-874 M INVESTING CASH FLOW
73.18%
1.6 B FINANCING CASH FLOW
-59.70%
310 M REVENUE
-18.35%
76.5 M OPERATING INCOME
-40.18%
58.2 M NET INCOME
-39.12%
148 M OPERATING CASH FLOW
1583.79%
-903 K INVESTING CASH FLOW
97.92%
-102 M FINANCING CASH FLOW
-42.67%
Balance Sheet Merchants Bancorp
image
Current Assets 650 M
Cash & Short-Term Investments 568 M
Receivables 83.4 M
Other Current Assets -1.56 M
Non-Current Assets 18.2 B
Long-Term Investments 17.2 B
PP&E 58.6 M
Other Non-Current Assets 903 M
3.02 %91.43 %4.80 %Total Assets$18.8b
Current Liabilities 11.9 B
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 11.9 B
Non-Current Liabilities 4.64 B
Long-Term Debt 4.34 B
Other Non-Current Liabilities 306 M
71.97 %26.18 %Total Liabilities$16.6b
EFFICIENCY
Earnings Waterfall Merchants Bancorp
image
Revenue 1.45 B
Cost Of Revenue 804 M
Gross Profit 643 M
Operating Expenses 220 M
Operating Income 423 M
Other Expenses 102 M
Net Income 320 M
2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(804m)643m(220m)423m(102m)320mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
44.41% GROSS MARGIN
44.41%
29.21% OPERATING MARGIN
29.21%
22.14% NET MARGIN
22.14%
14.28% ROE
14.28%
1.70% ROA
1.70%
4.65% ROIC
4.65%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Merchants Bancorp
image
1b1b500m500m00(500m)(500m)(1b)(1b)(1b)(1b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 320 M
Depreciation & Amortization 3.01 M
Capital Expenditures -18.4 M
Stock-Based Compensation 0
Change in Working Capital -351 M
Others -1.16 B
Free Cash Flow -854 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Merchants Bancorp
image
MBINM has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.88% DIVIDEND YIELD
0.516 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.50002.50002.00002.00001.50001.50001.00001.00000.50000.50000.00000.00000.51560.51560.51560.51560.51560.51560.51560.51560.53852.090.51562.060.51561.550.0020222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
6. Ownership
Insider Ownership Merchants Bancorp
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Merchants Bancorp MBINM

image
COUNTRY US
INDUSTRY Banks - Regional
MARKET CAP $ 1.14 B
Dividend Yield 0.88%
Description Merchants Bancorp operates as the diversified bank holding company in the United States. The company operates through Multi-family Mortgage Banking, Mortgage Warehousing, and Banking segments. The Multi-family Mortgage Banking segment originates and services government sponsored mortgages for multi-family and healthcare facilities. This segment also offers customized loan products for independent living, assisted living, memory care, and skilled nursing projects; and operates as a syndicator of low-income housing tax credit and debt funds. The Mortgage Warehousing segment funds agency eligible residential loans, including origination, purchase, and sale in the secondary market, as well as commercial loans to non-depository financial institutions. The Banking segment offers a range of financial products and services to consumers and businesses, such as various types of deposit products, as well as multi-family construction and bridge, commercial real estate, commercial and industrial, agricultural, residential mortgage, and consumer loan products. This segment also provides single-family mortgage lending; construction, bridge, and lot financing; first-lien home equity lines of credit; and small business administration lending products and services. Merchants Bancorp was founded in 1990 and is headquartered in Carmel, Indiana.
Contact 410 Monon Boulevard, Carmel, IN, 46032 https://www.merchantsbancorp.com
IPO Date Sept. 26, 2022
Employees 663
Officers Mr. Michael F. Petrie CMB Co-Founder, Chairman & Chief Executive Officer Mr. Sean A. Sievers Chief Financial Officer Ms. Tami Durle Manager SEC Reporting Mr. Michael R. Dury M.B.A. President & Chief Executive Officer of Merchants Capital Corp Mr. Michael J. Dunlap President, Chief Operating Officer & Director Mr. Martin A. Schroeter President of Warehouse Lending Mr. Darin Thomas Chief Accounting Officer Ms. Vickie Vandivier Executive Vice President & Investment Officer Mr. Terry A. Oznick Secretary & General Counsel Mr. Kevin T. Langford Chief Administrative Officer