As of 2024-12-11, the Intrinsic Value of Merchants Bancorp (MBIN) is
165.10 USD. This MBIN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 38.77 USD, the upside of Merchants Bancorp is
325.84%.
165.10 USD
Intrinsic Value
MBIN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
165.10 - 165.10 |
165.10 |
325.84% |
| P/E |
78.81 - 118.35 |
98.25 |
153.4% |
| DDM - Stable |
49.54 - 97.39 |
73.47 |
89.5% |
| DDM - Multi |
55.76 - 85.90 |
67.67 |
74.5% |
MBIN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,774.12 |
| Beta |
1.34 |
| Outstanding shares (mil) |
45.76 |
| Enterprise Value (mil) |
1,970.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
5.00% |
| WACC |
8.23% |