MetroCity Bankshares Inc. logo

MetroCity Bankshares Inc.

MCBS | NASDAQ
Chart Builder DCF Calculator
$34.96
-$0.01 (-0.03%)
Sep 22, 2026, 11:00 AM ET · Market open
TTM
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
74.72M 68.71M 66.63M 66.06M 66.17M 64.5M 59.62M 54.34M 50.51M 51.61M 50.45M 55.91M 58.9M 62.6M 69.87M 69.86M 68.15M 61.7M 53.71M 46.21M 39.56M
Depreciation & Amortization
1.82M 2.65M 3.41M 3.17M 3.04M 2.96M 2.93M 2.91M 2.73M 2.69M 3.17M 3.71M 3.87M 3.88M 3.3M 2.77M 2.79M 2.81M 2.91M 2.92M 2.95M
Stock-Based Compensation
1.54M 1.97M 2.8M 2.7M 2.65M 2.63M 2.62M 2.61M 2.53M 2.42M 2.29M 2.15M 2.04M 1.93M 1.62M 1.31M 1.32M 1.43M 1.63M 1.82M 1.84M
Other Working Capital
-11.49M -31.27M -16.6M -39.81M -33.05M -4.65M -23.46M 6.71M 38.79M 25.29M 30.93M 6.04M -31.62M -24.42M -12.79M -9.34M 2.51M -4.18M 2.89M 25.17M 17.85M
Other Non-Cash Items
2.22M 3.76M 7.14M 3.31M 621K -577K -4.4M 302K 1.03M 653K -4.89M -6.37M 32.15M 90.29M 91.86M 95.92M 59.95M 4.08M 5.49M 4.4M 3.26M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-14.12M -34.02M -17.87M -41.1M -33.43M -6.02M -24.84M 4.93M 36.12M 24.73M 30.48M 6.31M -31.15M -24.01M -12.5M -9.16M 2.39M -4.58M 45K 22.43M 12.31M
Operating Cash Flow
66.18M 43.07M 62.11M 34.14M 39.05M 63.5M 35.93M 65.09M 92.93M 82.1M 81.49M 61.71M 65.81M 134.69M 154.15M 160.69M 134.59M 65.43M 63.78M 77.78M 59.91M
Capital Expenditures
-604K -674K -858K -877K -1.11M -1.29M -1.82M -2.9M -4.01M -4.93M -4.91M -4.64M -3.49M -2.35M -1.48M -433K -311K -384K -389K -485K -470K
Cash Acquisitions
9.89M 9.15M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a -8M -8M -8M -8M n/a n/a n/a n/a n/a n/a n/a n/a n/a -20.21M -21.21M -21.21M -22.24M -4.27M -3.27M -3.27M
Sales Maturities Of Investments
21.6M 3.35M 2.35M 2.38M 2.5M 640K 832K 907K 985K 1.27M 1.84M 2.13M 2.96M 2.89M 2.3M 1.99M 3.01M 2.85M 4.91M 4.99M 3.05M
Other Investing Acitivies
195.47M 117.64M -115M -40.23M 17.69M 6.51M -59.84M -74.25M -179.32M -106.61M -50.34M -247.85M -498.14M -652.35M -723.34M -810.28M -783.12M -910.77M -895.2M -709.97M -583.01M
Investing Cash Flow
226.35M 121.47M -121.5M -46.72M 11.07M 5.87M -60.82M -76.24M -182.35M -110.27M -53.41M -250.37M -498.67M -651.82M -742.73M -829.93M -801.63M -930.55M -894.95M -708.74M -583.7M
Debt Repayment
-85M 50M 50M 50M 75M 50M 50M 49.61M -25.39M -50.39M -50.4M -50.01M -5.02M -125.07M 74.93M 174.93M 299.93M 389.98M 199.98M 117.41M -2.62M
Common Stock Repurchased
-7.17M -3.84M -1.15M -1.15M -1.13M -10K -716K -1.48M -1.47M -2.02M -5.62M -6.47M -8.75M -8.2M -3.89M -4.4M -5.54M -5.54M -5.54M -3.42M n/a
Dividend Paid
-26.21M -24.85M -24.39M -22.65M -21.85M -21.05M -19.76M -19.23M -18.72M -18.2M -17.46M -16.7M -16M -15.29M -15.05M -14.3M -13.05M -11.79M -10.54M -9.8M -10.05M
Other Financial Acitivies
-71.33M -51.77M -30.04M -56.37M -76.83M 5.86M 4.53M 47.38M 169.77M 64.1M 147.74M 301.47M 261.95M 403.82M 459.03M 422.18M 636.22M 783.13M 774.04M 624.93M 503.04M
Financial Cash Flow
-189.98M -30.73M -4.67M -29.27M -23.91M 35.7M 34.05M 76.29M 124.2M -6.51M 74.26M 228.29M 232.19M 255.27M 515.01M 578.4M 917.56M 1.16B 957.93M 729.12M 490.38M
Net Cash Flow
102.55M 133.8M -64.06M -41.85M 26.22M 105.07M 9.16M 65.13M 34.77M -34.68M 102.33M 39.63M -200.67M -261.86M -73.57M -90.84M 250.51M 290.65M 126.76M 98.16M -33.42M
Free Cash Flow
65.57M 42.39M 61.25M 33.27M 37.94M 62.22M 34.11M 62.19M 88.91M 77.17M 76.58M 57.07M 62.32M 132.34M 152.67M 160.26M 134.28M 65.05M 63.39M 77.3M 59.44M
Adj. Free Cash Flow
64.04M 40.42M 58.45M 30.57M 35.29M 59.59M 31.49M 59.58M 86.38M 74.75M 74.29M 54.92M 60.29M 130.41M 151.05M 158.95M 132.96M 63.62M 61.76M 75.48M 57.6M
Maintenance CapEx
-360.55K -415.14K -415.14K -154.14K -54.6K n/a n/a -87.79K -87.79K -87.79K -87.79K -342.84K -342.84K -342.84K -342.84K n/a n/a n/a -56K -195K -371K
Growth CapEx
-243.45K -258.86K -442.86K -722.86K -1.06M -1.29M -1.82M -2.81M -3.92M -4.84M -4.83M -4.3M -3.15M -2.01M -1.14M -433K -311K -384K -333K -290K -99K
Owner Earnings
65.82M 42.65M 61.7M 33.99M 39M 63.5M 35.93M 65M 92.84M 82.01M 81.4M 61.37M 65.47M 134.35M 153.8M 160.69M 134.59M 65.43M 63.72M 77.59M 59.54M

© 2026 bestshares.com. All rights reserved.