Farmers & Merchants Bancorp Inc is a US-listed company in the regional banks industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
~$32
Valuation models combined (6)
Base case. Range ~$23–$37. Weighted average of 6 models (residual income, justified price-to-book, price-to-book vs return on equity (peers), price-to-book vs peers, forward price-to-earnings vs peers, dividend discount (two-stage)), the residual income counting double.
Modestly overvalued
The price is inside our value range, 15% above our base value.
Price used: $36.60, November 3, 2026
Farmers & Merchants Bancorp Inc valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Revenue for the twelve months to September 2026 was $134m, up 15.8% on a year earlier, slower than the 18.5% growth a quarter earlier. Our cash-flow model value is $33.77 a share, against a share price of $36.82.
Source: 10-Q filed October 27, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Farmers & Merchants Bancorp Inc's trailing-twelve-month revenue grew 15.8% year on year, with a free-cash-flow margin of 33.9%.
Current signal Free cash flow diverging from earnings: TTM free cash flow grew 92.2% while net income grew 33.9%: a 58pp divergence.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
We value Farmers & Merchants Bancorp Inc as a bank or lender, with every model that fits that kind of business. Cost of equity 8.5%: the 10-year Treasury yield (4.9%) plus a beta of 0.8 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | ~$32 ~$22–$46 | Primary model, counts double |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | ~$33 ~$28–$41 | Included |
| Price-to-book vs return on equity (peers) The price-to-book that peers with this return on equity trade on, from a line fitted across peers. | ~$37 ~$21–$52 | Included |
| Price-to-book vs peers Book value per share times peers' typical (harmonic-mean) price-to-book. | ~$23 ~$29–$44 | Included |
| Forward price-to-earnings vs peers Next year's consensus earnings per share times peers' typical (harmonic-mean) forward price-to-earnings. Uses analysts' consensus estimates (third-party data), not our forecasts. | ~$33 ~$31–$40 | Included |
| Dividend discount (two-stage) Dividends for five years at the growth the business can fund, then a steady payout and growth. | ~$34 ~$28–$43 | Included |
| Combined value Weighted average of the models that apply: the primary model (residual income) counts double. Models more than 5x or less than 0.2x the share price, or more than 3x away from the other models' median, are left out. | ~$32 ~$23–$37 | 6 models |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Farmers & Merchants Bancorp Inc with banks and lenders in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
Moderate moat
How hard Farmers & Merchants Bancorp's competitive advantage looks for rivals to wear away, judged from 10 years of its own filings: returns on capital, pricing power, profit durability, cash conversion and discipline.
Net income has been a median 1.0% of total assets over 10 years.
Net margin has been a median 27.1%; its worst year was 23.5%.
The diluted share count rose 21.8% over five years; stock-based pay has been a median 1.2% of revenue.
AI disruption exposure: Medium. In this industry, AI could change how the product is made or sold, without replacing the core asset. The score above includes a 5-point deduction for that exposure (69 before it).
| Fiscal year | EPS | Growth | Revenue | Growth |
|---|---|---|---|---|
| Current | $3.22 | +32% | $117m | +12% |
| Next | $3.40 | +6% | $128m | +9% |
Next year's EPS estimate has moved +6.7% in 90 days, across 3 analysts.
The consensus EPS forecast for the current fiscal year is +1.6% on 90 days ago. In the last 30 days, 3 analysts raised Farmers & Merchants Bancorp Inc's forecast and 0 cut it.
Average of analysts' published estimates (third-party data).
| Period | Current fiscal year | Next fiscal year |
|---|---|---|
| 90 days ago | $3.17 | $3.19 |
| 60 days ago | $3.17 | $3.27 |
| 30 days ago | $3.17 | $3.27 |
| 7 days ago | $3.17 | $3.27 |
| Now | $3.22 | $3.40 |
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Sept 2026 | $0.80 | $0.84 | +4.6% |
| Jun 2026 | $0.67 | $0.86 | +27.7% |
| Mar 2026 | $0.68 | $0.72 | +5.3% |
| Dec 2025 | $0.66 | $0.71 | +8.4% |
Adjusted EPS as companies report it, against the average analyst estimate.
Last 12 months +59.4%
| Part | Then | Now | Effect |
|---|---|---|---|
| Revenue (last 12 months) | $110m | $131m | +18.5% |
| Net margin | 26.8% | 30.7% | +14.2% |
| P/E multiple | 10.7x | 12.6x | +17.8% |
| Share count | 14m | 14m | −0.1% |
Biggest factor: revenue.
Last 3 years +117.2%
| Part | Then | Now | Effect |
|---|---|---|---|
| Revenue (last 12 months) | $104m | $131m | +26.1% |
| Net margin | 27.6% | 30.7% | +11.0% |
| P/E multiple | 8.0x | 12.6x | +57.2% |
| Share count | 13m | 14m | −1.2% |
Biggest factor: p/e multiple.
| Calendar year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 to date |
|---|---|---|---|---|---|---|
| Return | ||||||
| FMAO | +47% | −15% | −5% | +23% | −13% | +53% |
| Industry peers (median) | +34% | −4% | −2% | +16% | +10% | +24% |
| S&P 500 | +29% | −18% | +26% | +25% | +18% | +11% |
| Months that ended higher | ||||||
| FMAO | 58% | 42% | 42% | 50% | 42% | 82% |
| S&P 500 | 75% | 42% | 67% | 75% | 75% | 46% |
| Largest fall from a high during the year | ||||||
| FMAO | −22% | −38% | −41% | −22% | −27% | −18% |
| S&P 500 | −5% | −25% | −10% | −8% | −19% | −9% |
Worst fall since November 2, 2015: 63% from June 22, 2018 to March 12, 2020. Getting back needed a 169% gain, and the shares have not yet recovered.
| Results released | Next day | S&P 500 next day | 5 days | 21 days |
|---|---|---|---|---|
| October 22, 2026 | +3.8% | −1.7% | +5.4% | — |
| July 27, 2026 | +11.3% | +0.3% | +8.5% | +8.8% |
| April 22, 2026 | −1.2% | +0.6% | −0.6% | +3.7% |
| February 12, 2026 | +6.6% | −1.5% | +0.3% | −10.6% |
| October 27, 2025 | −2.7% | +1.4% | −3.1% | +2.5% |
| July 28, 2025 | +1.5% | −0.3% | −4.4% | +4.0% |
| April 28, 2025 | +7.4% | +0.7% | +7.9% | +2.7% |
| February 12, 2025 | −3.0% | +0.7% | −6.4% | −13.2% |
| October 30, 2024 | −0.6% | −2.3% | +17.9% | +22.9% |
| August 1, 2024 | −8.9% | −3.3% | −11.7% | −0.1% |
| May 1, 2024 | +6.9% | +0.6% | +6.6% | +7.6% |
| February 13, 2024 | −4.3% | −0.5% | −5.0% | −12.9% |
How Farmers & Merchants Bancorp Inc’s listed options are priced, and three ways to use them that follow from our valuation. Quotes are delayed, read November 3, 2026. Check the live chain at your broker before trading.
Not offered: fundamentals grade C+ (needs B+ or better).
We suggest selling a put only on well-rated companies, at a strike where the price you would pay if assigned (strike less premium) is at or below our fair value.
Not offered: no liquid call at or above our price target — the model says the upside is worth more than any listed strike.
For holders: sell a call at a strike at or above our fair value, so the shares are only sold at a price the model calls full value.
Not offered: no liquid put and call pair for the same expiry.
For holders of a stock trading at or above our fair value: buy a put for a floor and sell a call to pay for it.
General research, not personal advice. Options can lose you more than you expect and are not suitable for everyone: put sellers can be made to buy shares that keep falling, call sellers give up gains above the strike, and results or news can move prices sharply. Chances shown are approximations from each option’s delta. Spreads, fees and early assignment are not modelled.
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY23 Q4 | $97.3M |
| FY24 Q1 | $95.5M |
| FY24 Q2 | $96.2M |
| FY24 Q3 | $98.4M |
| FY24 Q4 | $101.5M |
| FY25 Q1 | $105.5M |
| FY25 Q2 | $110.1M |
| FY25 Q3 | $115.8M |
| FY25 Q4 | $121.4M |
| FY26 Q1 | $125.8M |
| FY26 Q2 | $130.5M |
| FY26 Q3 | $134.1M |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue growth, TTM YoY |
|---|---|
| FY23 Q4 | -5.1% |
| FY24 Q1 | -8.4% |
| FY24 Q2 | -7.1% |
| FY24 Q3 | -2.1% |
| FY24 Q4 | 4.3% |
| FY25 Q1 | 10.5% |
| FY25 Q2 | 14.4% |
| FY25 Q3 | 17.6% |
| FY25 Q4 | 19.6% |
| FY26 Q1 | 19.2% |
| FY26 Q2 | 18.5% |
| FY26 Q3 | 15.8% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY23 Q4 | 11.5% |
| FY24 Q1 | 12.4% |
| FY24 Q2 | 21.4% |
| FY24 Q3 | 38.0% |
| FY24 Q4 | 30.1% |
| FY25 Q1 | 37.9% |
| FY25 Q2 | 28.3% |
| FY25 Q3 | 20.4% |
| FY25 Q4 | 28.8% |
| FY26 Q1 | 24.9% |
| FY26 Q2 | 31.8% |
| FY26 Q3 | 33.9% |
What Farmers & Merchants Bancorp earned on its loans and securities in FY2025, what it paid depositors and lenders, and how its revenue split between running costs, credit losses, tax and profit.
| Interest income | $174M | |
|---|---|---|
| Fee and other income | $17.1M | 14.1% of revenue |
| Interest paid | $69.3M | |
| Net interest income | $104M | 85.9% of revenue |
| Revenue | $121M | |
| Non-interest expense | $76.8M | 63.3% of revenue |
| Credit-loss provisions | $2.6M | 2.1% of revenue |
| Pre-tax profit | $42M | 34.6% of revenue |
| Income tax | $9.2M | 7.6% of revenue |
| Net income | $33.3M | 27.4% of revenue |
| Fiscal year | 2009 Dec 2009 | 2010 Dec 2010 | 2011 Dec 2011 | 2012 Dec 2012 | 2013 Dec 2013 | 2014 Dec 2014 | 2015 Dec 2015 | 2016 Dec 2016 | 2017 Dec 2017 | 2018 Dec 2018 | 2019 Dec 2019 | 2020 Dec 2020 | 2021 Dec 2021 | 2022 Dec 2022 | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 | LTM Sept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | ||||||||||||||||||
| Revenue | 36 | 37 | 35 | 39 | 38 | 40 | 41 | 45 | 47 | 51 | 65 | 77 | 87 | 103 | 97 | 102 | 121 | 134 |
| Net income | 7 | 7 | 9 | 10 | 9 | 10 | 10 | 12 | 13 | 15 | 18 | 20 | 23 | 33 | 23 | 26 | 33 | 43 |
| Diluted EPS | — | — | $0.91 | $1.04 | $1.93 | $2.08 | $1.12 | $1.27 | $1.38 | $1.61 | $1.66 | $1.80 | $2.01 | $2.46 | $1.67 | $1.90 | $2.43 | $3.13 |
| Growth (year on year) | ||||||||||||||||||
| Revenue | — | +4.2% | −5.0% | +9.3% | −2.5% | +6.0% | +2.3% | +9.8% | +4.4% | +8.2% | +28.9% | +17.1% | +13.8% | +17.8% | −5.1% | +4.3% | +19.6% | +15.8% |
| Net income | — | +5.7% | +22.0% | +15.0% | −8.0% | +7.1% | +7.2% | +12.8% | +9.1% | +17.5% | +23.1% | +9.2% | +16.9% | +38.4% | −29.9% | +13.8% | +28.4% | +33.9% |
| Diluted EPS | — | — | — | +14.3% | +85.6% | +7.8% | −46.2% | +13.4% | +8.7% | +16.7% | +3.1% | +8.4% | +11.7% | +22.4% | −32.1% | +13.8% | +27.9% | +33.4% |
| Margins | ||||||||||||||||||
| Net margin | 18.5% | 18.8% | 24.1% | 25.3% | 23.9% | 24.2% | 25.3% | 26.0% | 27.1% | 29.5% | 28.2% | 26.2% | 27.0% | 31.7% | 23.4% | 25.5% | 27.4% | 31.9% |
| Free-cash-flow margin | 15.0% | 24.6% | 40.3% | 32.2% | 39.6% | 40.7% | 32.1% | 22.3% | 33.6% | 16.0% | 31.2% | 31.6% | 37.6% | 37.1% | 11.5% | 30.1% | 28.8% | 33.9% |
| Cash flow | ||||||||||||||||||
| Cash from operations | 6 | 11 | 15 | 14 | 17 | 19 | 15 | 12 | 18 | 11 | 24 | 27 | 35 | 41 | 22 | 32 | 37 | 47 |
| Capital spending | 0 | 2 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 3 | 2 | 3 | 11 | 2 | 2 | 1 |
| Free cash flow | 5 | 9 | 14 | 12 | 15 | 16 | 13 | 10 | 16 | 8 | 20 | 24 | 33 | 38 | 11 | 31 | 35 | 45 |
| Stock-based pay | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Free cash flow after stock pay | — | — | 14 | 12 | 15 | 16 | 13 | 10 | 15 | 7 | 19 | 23 | 32 | 37 | 10 | 29 | 34 | 44 |
| Balance sheet | ||||||||||||||||||
| Cash | 34 | 43 | 43 | 44 | 19 | 24 | — | — | — | — | — | — | — | — | — | — | — | — |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net debt (negative = net cash) | −34 | −43 | −43 | −44 | −19 | −24 | — | — | — | — | — | — | — | — | — | — | — | — |
| Diluted shares | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 11m | 11m | 12m | 13m | 13m | 13m | 14m | 14m |
| Returned to shareholders | ||||||||||||||||||
| Dividends | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 7 | 8 | 10 | 11 | 12 | 12 | 12 |
| Buybacks | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 |
| Total returned | 4 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 5 | 5 | 7 | 8 | 8 | 11 | 12 | 13 | 12 | 14 |
| Quarter | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 | 2026 Q3 Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 27 | 28 | 30 | 31 | 32 | 32 | 34 | 35 |
| Net income | 8 | 7 | 8 | 9 | 10 | 10 | 12 | 12 |
| Diluted EPS | $0.61 | $0.51 | $0.56 | $0.64 | $0.71 | $0.70 | $0.86 | $0.84 |
| Growth (year on year) | ||||||||
| Revenue | +13.1% | +16.7% | +18.2% | +22.3% | +21.0% | +15.6% | +15.9% | +11.4% |
| Net income | +51.2% | +29.7% | +35.7% | +35.9% | +16.8% | +37.8% | +53.0% | +30.3% |
| Diluted EPS | +48.8% | +30.8% | +33.3% | +33.3% | +16.4% | +37.3% | +53.6% | +31.3% |
| Margins | ||||||||
| Net margin | 31.2% | 24.8% | 26.0% | 28.3% | 30.2% | 29.5% | 34.3% | 33.1% |
| Free-cash-flow margin | 7.0% | 37.8% | 1.3% | 34.3% | 40.8% | 21.5% | 30.8% | 41.9% |
| Cash flow | ||||||||
| Cash from operations | 3 | 11 | 1 | 11 | 13 | 8 | 11 | 15 |
| Capital spending | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 |
| Free cash flow | 2 | 11 | 0 | 11 | 13 | 7 | 11 | 15 |
| Stock-based pay | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free cash flow after stock pay | 2 | 10 | −0 | 10 | 13 | 7 | 10 | 14 |
| Last 12 months unless stated | FMAO | RBB | UNTY | RRBI | INBK | MRBK | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $134m | $133m | $135m | $132m | $132m | $130m | $255m |
| Revenue growth, last 12 months | 15.8% | 7.7% | 13.1% | 12.6% | −7.5% | 7.4% | 12.5% |
| Revenue growth, 3-year average | 10.1% | −4.8% | 9.7% | 5.9% | 7.9% | 7.3% | 6.0% |
| Revenue growth, latest quarter | 11.4% | −7.6% | −1.8% | 10.4% | 22.6% | 0.7% | 10.7% |
| Net margin | 31.9% | 31.5% | 43.3% | 34.9% | −23.9% | 16.6% | 28.7% |
| Cash from operations / revenue | 34.9% | 41.9% | 20.4% | 42.7% | 122.0% | 15.5% | 34.3% |
| Free-cash-flow margin | 33.9% | 41.9% | 20.0% | 38.8% | 121.5% | 14.3% | 31.4% |
| Free-cash-flow margin, 3-year average | 30.7% | 42.2% | 30.4% | 33.9% | 34.5% | 17.0% | 29.9% |
| Stock pay / revenue | 1.0% | 1.2% | 1.6% | 0.4% | 1.6% | 0.8% | 1.2% |
| Change in share count | 0.4% | −3.5% | 0.0% | −2.8% | −0.7% | 4.8% | 0.4% |
| Measure | Company | Peer median | Rank |
|---|---|---|---|
| Revenue growth Growth | 15.8% | 12.5% | 92 of 245 |
| Change in growth rate Growth | -2.8pp | +0.0pp | 188 of 244 |
| Net margin Profitability | 31.9% | 28.7% | 74 of 245 |
| Stock pay as % of revenue Cash generation | 1.0% | 1.3% | 69 of 206 |
| Change in share count Balance sheet | 0.4% | 0.4% | 115 of 230 |
Rank 1 = best in the group (for spending, debt and dilution, lower ranks first).
| Line of business | Revenue | YoY |
|---|---|---|
| Financial Service Other | $5M | ▲ 11.6% |
| Bank Servicing | $1.4M | ▲ 7.1% |
These categories overlap or exclude eliminations, so shares aren't shown.
From Farmers & Merchants Bancorp Inc's 10-K filed February 27, 2026, as tagged in the filing. View filing. Indented rows are part of the line above; their share is of that line. In the bars, the faint bar behind is the year before.
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Blackrock, Inc. | $33.2M | 1.1M | 21.8% | ▲ 17.7% |
| Vanguard Capital Management LLC | $17.7M | 577K | 11.6% | ▲ 8.0% |
| Geode Capital Management, LLC | $10.2M | 334K | 6.7% | ▲ 8.1% |
| Manufacturers Life Insurance Company, The | $8.8M | 289K | 5.8% | ▼ 0.5% |
| Dimensional Fund Advisors LP | $8.2M | 268K | 5.4% | ▲ 18.3% |
| State Street Corp | $8.2M | 268K | 5.4% | ▲ 19.5% |
| Goelzer Investment Management, Inc. | $6.8M | 224K | 4.5% | ▼ 32.0% |
| American Century Companies Inc | $5.7M | 187K | 3.7% | ▲ 204.0% |
| Mendel Money Management | $3.5M | 116K | 2.3% | ▼ 5.9% |
| Northern Trust Corp | $3.3M | 106K | 2.1% | ▲ 12.0% |
| Gryphon Financial Partners LLC | $3.1M | 100K | 2.0% | 0.0% |
| Vanguard Portfolio Management LLC | $2.8M | 91K | 1.8% | ▲ 24.9% |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Farmers & Merchants Bancorp Inc's complete shareholder register. Values are as reported by the filers ; 2 inconsistently scaled filing rows were excluded.
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
In the last 12 months, 1 member of Congress disclosed 4 purchases and 0 sales of Farmers & Merchants Bancorp Inc shares.
Next expected around February 11, 2027 estimated from the company's past filing pattern, not announced
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
