Magyar Bancorp Inc. logo

Magyar Bancorp Inc.

MGYR | NASDAQ
Chart Builder DCF Calculator
$19.33
-$0.07 (-0.36%)
At close: Sep 21, 2026, 3:59 PM ET
$19.15
-$0.18 (-0.93%)
After-hours: Sep 21, 2026, 7:30 PM ET
TTM
Period Ending
Q3 2026
Jun 29, 2026
Q2 2026
Mar 30, 2026
Q1 2026
Dec 30, 2025
Q4 2025
Sep 29, 2025
Q3 2025
Jun 29, 2025
Q2 2025
Mar 30, 2025
Q1 2025
Dec 30, 2024
Q4 2024
Sep 29, 2024
Q3 2024
Jun 29, 2024
Q2 2024
Mar 30, 2024
Q1 2024
Dec 30, 2023
Q4 2023
Sep 29, 2023
Q3 2023
Jun 29, 2023
Q2 2023
Mar 30, 2023
Q1 2023
Dec 30, 2022
Q4 2022
Sep 29, 2022
Q3 2022
Jun 29, 2022
Q2 2022
Mar 30, 2022
Q1 2022
Dec 30, 2021
Q4 2021
Sep 29, 2021
Q3 2021
Jun 29, 2021
Q2 2021
Mar 30, 2021
Q1 2021
Dec 30, 2020
Net Income
11.78M 11.16M 10.81M 9.76M 9.78M 9M 8.22M 7.78M 7.43M 7.65M 7.55M 7.71M 7.95M 8.15M 8.04M 7.92M 7.1M 6.65M 6.48M 6.12M 5.33M 4.18M 2.97M
Depreciation & Amortization
871K 884K 893K 937K 937K 927K 913K 890K 875K 865K 849K 840K 840K 837K 838K 839K 840K 840K 837K 835K 1.02M 832K 844K
Stock-Based Compensation
369K 673K 657K 808K 799K 791K 794K 801K 788K 778K 776K 786K 645K 499K 345K 185K 197K 158K 118K 107K 75K 103K 138K
Other Working Capital
-1.05M -375K 937K 1.06M 2.01M 1.29M 703K 1.4M 555K 772K 293K -280K -597K -937K -1.76M -1.56M -34K -1.94M -1.09M -1.55M -2.13M 384K 503K
Other Non-Cash Items
580K 303K -188K -518K -2.35M -2.41M -2.28M -1.65M 22K 15K 219K 139K 130K 369K 248K 55K 400K 530K 921K 1.59M 1.91M 2.39M 2.27M
Deferred Income Tax
-304K -355K -297K -348K -185K -55K -26K 33K -389K -155K -157K -615K -171K -290K -111K 152K 256K 352K -18K -178K -680K -1.04M -879K
Change in Working Capital
1.68M -400K -720K -250K -583K -421K -1.62M -1.54M 673K -1.1M 1.14M -375K -226K 3.1M 844K 2.05M 1.81M -421K 1.62M 782K -1.12M -383K -2.13M
Operating Cash Flow
14.98M 12.27M 11.16M 10.39M 8.4M 7.83M 6M 6.32M 9.39M 8.05M 10.37M 8.48M 9.17M 12.66M 10.2M 11.2M 10.6M 8.11M 9.95M 9.26M 6.53M 6.08M 3.21M
Capital Expenditures
-52K -430K -203K -574K -940K -1.04M -1.06M -812K -462K -422K -427K -309K -382K -366K -320K -387K -300K -372K -429K -420K -497K -302K -199K
Cash Acquisitions
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 n/a n/a
Purchase of Investments
-23.82M -18.91M -12.77M -11.31M -11.89M -13.39M -13.4M -12.48M -16.51M -12.51M -10.51M -6.56M -1.61M -11.85M -31.09M -41.14M -50.25M -48.96M -50.82M -49.47M -43.25M -44.4M -23.3M
Sales Maturities Of Investments
7.53M 13.14M 17.34M 18.71M 15.75M 15.09M 11.99M 13.78M 14.58M 16.01M 13.95M 11.28M 10.06M 7.52M 8.22M 8.92M 9.43M 7.81M 18.98M 23.43M 25.25M 28.49M 24.4M
Other Investing Acitivies
-38.71M -64.9M -66.03M -71.08M -87.29M -69.73M -80.19M -90.78M -57.4M -67.18M -54.38M -70.48M -78.62M -58.45M -92.36M -37.13M -13.17M 4.9M 21.95M 18.27M 1.76M -71.41M -69.55M
Investing Cash Flow
-55.04M -71.1M -61.66M -64.25M -84.37M -69.07M -82.67M -90.29M -59.79M -64.1M -51.36M -66.05M -70.55M -63.14M -115.53M -69.74M -54.29M -36.63M -10.32M -8.2M -16.74M -87.62M -68.65M
Debt Repayment
13M 15.13M 18.63M 20.49M 8.43M 6.08M 2.58M n/a -16.97M 3.26M -929K 13.89M 30.25M 6.38M 8.37M -7.73M -16.02M -26.73M -38.9M -44.05M -35.64M 14.8M 29.77M
Common Stock Repurchased
25K -515K -441K -844K -2.29M -2.09M -2.62M -2.37M -1.23M -1.29M -1.38M -1.22M -5.49M -5.28M -4.58M -4.65M -3.37M -3.37M -3.37M -3.27M n/a n/a n/a
Dividend Paid
-2.27M -2.01M -1.76M -1.82M -1.64M -1.58M -1.53M -1.68M -1.56M -1.43M -1.29M -1.32M -1.32M -1.33M -1.36M -613K -409K -205K n/a n/a n/a n/a n/a
Other Financial Acitivies
34.17M 20.95M 9.68M 17.53M 29.45M 81.77M 85.64M 41.09M 96.8M 80.07M 87.82M 87.81M 34.02M 20.83M 28.5M 28.08M -75.99M 34.5M 36.23M 22.31M 113.12M 80.7M 68.59M
Financial Cash Flow
44.49M 33.53M 26.09M 35.35M 33.98M 84.19M 84.08M 37.04M 77.04M 80.6M 84.22M 99.17M 57.46M 20.61M 30.93M 14.28M -59.18M 40.8M 30.57M 12.41M 77.4M 95.41M 98.27M
Net Cash Flow
4.42M -25.3M -24.42M -18.51M -42M 22.95M 7.42M -46.94M 26.64M 24.56M 43.24M 41.6M -3.92M -29.87M -74.39M -44.27M -102.86M 12.29M 30.2M 13.48M 67.19M 13.87M 32.84M
Free Cash Flow
14.93M 11.84M 10.96M 9.82M 7.46M 6.79M 4.94M 5.51M 8.93M 7.63M 9.95M 8.18M 8.79M 12.3M 9.88M 10.81M 10.3M 7.74M 9.52M 8.84M 6.04M 5.78M 3.02M
Adj. Free Cash Flow
14.56M 11.17M 10.3M 9.01M 6.66M 6M 4.15M 4.71M 8.14M 6.85M 9.17M 7.39M 8.15M 11.8M 9.54M 10.63M 10.11M 7.58M 9.41M 8.73M 5.96M 5.67M 2.88M
Maintenance CapEx
-452K -232K -4K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -84K -161K -161K -161K -77K n/a -131K -93K -131K
Growth CapEx
400K -198K -199K -574K -940K -1.04M -1.06M -812K -462K -422K -427K -309K -382K -366K -236K -226K -139K -211K -352K -420K -366K -209K -68K
Owner Earnings
14.52M 12.03M 11.15M 10.39M 8.4M 7.83M 6M 6.32M 9.39M 8.05M 10.37M 8.48M 9.17M 12.66M 10.12M 11.04M 10.44M 7.95M 9.88M 9.26M 6.4M 5.98M 3.08M

© 2026 bestshares.com. All rights reserved.