| |
|
| | | |
| |
|
| |
|
|
| |
PROXY STATEMENT AND PROSPECTUS
OF NICOLET BANKSHARES, INC. |
| |
PROXY STATEMENT
OF MIDWESTONE FINANCIAL GROUP, INC. |
|
| | For shareholders of Nicolet: | | | For shareholders of MidWestOne: | |
| |
By webcast at: https://web.viewproxy.com/NIC/2026SM
January 26, 2026 at 9:00 a.m. Central Time |
| |
102 South Clinton Street
Iowa City, Iowa 52240 January 26, 2026 at 2:00 p.m. Central Time |
|
| |
Michael E. Daniels
Chairman, President, and Chief Executive Officer Nicolet Bankshares, Inc. |
| |
Charles N. Reeves
Director and Chief Executive Officer MidWestOne Financial Group, Inc. |
|
| |
If you are a Nicolet shareholder:
Nicolet Bankshares, Inc. 111 North Washington Street Green Bay, Wisconsin 54301 (920) 430-1400 ir@nicoletbank.com |
| |
If you are a MidWestOne shareholder:
MidWestOne Financial Group, Inc. 102 South Clinton Street Iowa City, IA 52240 (319) 356-5800 kurmie@midwestone.com |
|
| | | |
Page
|
| |||
| | | | | i | | | |
| SUMMARY | | | | | 1 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 17 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | |
Page
|
| |||
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 46 | | | |
| | | | | 57 | | | |
| | | | | 70 | | | |
| | | | | 72 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | |
Page
|
| |||
| | | | | 80 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 94 | | | |
| | | | | 100 | | | |
| EXPERTS | | | | | 101 | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| HOUSEHOLDING | | | | | 102 | | |
| | | | | 103 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| |
For Nicolet shareholders:
Michael E. Daniels
Nicolet Bankshares, Inc. 111 North Washington Street Green Bay, Wisconsin 54301 Telephone: (920) 430-1400 |
| |
For MidWestOne shareholders:
Charles N. Reeves
MidWestOne Financial Group, Inc. 102 South Clinton Street Iowa City, Iowa 52240 Telephone: (319) 356-5800 |
|
| | | |
As of or for the
Nine Months Ended September 30, 2025 |
| |
As of or for the
Year Ended December 31, 2024 |
| ||||||
| Earnings (loss) per diluted common share | | | | | | | | | | | | | |
|
Nicolet
|
| | | $ | 7.14 | | | | | $ | 8.05 | | |
| MidWestOne | | | | $ | 2.03 | | | | | $ | (3.54) | | |
|
Pro forma combined for Nicolet and MidWestOne
|
| | | $ | 7.69 | | | | | $ | 1.70 | | |
|
MidWestOne merger equivalent*
|
| | | $ | 2.44 | | | | | $ | 0.54 | | |
| Book value per common share: | | | | | | | | | | | | | |
|
Nicolet
|
| | | $ | 82.10 | | | | | | N/A | | |
| MidWestOne | | | | $ | 29.37 | | | | | | N/A | | |
|
Pro forma combined for Nicolet and MidWestOne
|
| | | $ | 94.80 | | | | | | N/A | | |
|
MidWestOne merger equivalent*
|
| | | $ | 30.10 | | | | | | N/A | | |
|
(In thousands)
|
| |
Historical
|
| |
Pro Forma
Adjustments |
| | | | |
Nicolet and
MidWestOne Pro Forma Combined |
| |||||||||||||||
| | | |
Nicolet
|
| |
MidWestOne
|
| |||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 473,957 | | | | | $ | 272,241 | | | | | $ | (47,400) | | | |
A
|
| | | $ | 698,798 | | |
|
Securities available for sale, at fair value
|
| | | | 861,534 | | | | | | 1,175,656 | | | | | | — | | | | | | | | | 2,037,190 | | |
|
Loans held for sale
|
| | | | 11,308 | | | | | | 12,690 | | | | | | — | | | | | | | | | 23,998 | | |
|
Loans
|
| | | | 6,874,711 | | | | | | 4,419,628 | | | | | | (125,000) | | | |
B
|
| | | | 11,169,339 | | |
|
Allowance for credit losses
|
| | | | (68,785) | | | | | | (51,900) | | | | | | (21,100) | | | |
C
|
| | | | (141,785) | | |
|
Premises and equipment, net
|
| | | | 121,711 | | | | | | 89,552 | | | | | | | | | | | | | | | 211,263 | | |
|
Bank owned life insurance
|
| | | | 190,979 | | | | | | 99,362 | | | | | | — | | | | | | | | | 290,341 | | |
|
Goodwill
|
| | | | 367,387 | | | | | | 69,788 | | | | | | 268,194 | | | |
D,E
|
| | | | 705,369 | | |
|
Other intangibles, net
|
| | | | 16,306 | | | | | | 21,216 | | | | | | 130,384 | | | |
F
|
| | | | 167,906 | | |
|
Other assets
|
| | | | 180,322 | | | | | | 141,519 | | | | | | (2,940) | | | |
G,H
|
| | | | 318,901 | | |
|
Total Assets
|
| | | $ | 9,029,430 | | | | | $ | 6,249,752 | | | | | $ | 202,138 | | | | | | | | $ | 15,481,320 | | |
|
Deposits
|
| | | $ | 7,611,465 | | | | | $ | 5,478,996 | | | | | $ | (2,100) | | | |
I
|
| | | $ | 13,088,361 | | |
|
Short-term borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Long-term borrowings
|
| | | | 134,600 | | | | | | 97,973 | | | | | | (6,400) | | | |
J
|
| | | | 226,173 | | |
|
Other liabilities
|
| | | | 68,405 | | | | | | 66,727 | | | | | | | | | | | | | | | 135,132 | | |
|
Total Liabilities
|
| | | | 7,814,470 | | | | | | 5,643,696 | | | | | | (8,500) | | | | | | | | | 13,449,666 | | |
|
Total Stockholders’ Equity (Common)
|
| | | | 1,214,960 | | | | | | 606,056 | | | | | | 210,638 | | | |
A,K,L
|
| | | | 2,031,654 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 9,029,430 | | | | | $ | 6,249,752 | | | | | $ | 202,138 | | | | | | | | $ | 15,481,320 | | |
|
Outstanding shares
|
| | | | 14,799 | | | | | | 20,633 | | | | | | (14,002) | | | |
M
|
| | | | 21,430 | | |
|
(In thousands, except per share data)
|
| |
Nine Months Ended
September 30, 2025 |
| |
Pro Forma
Adjustments |
| | | | |
Nicolet and
MidWestOne Pro Forma Combined |
| |||||||||||||||
| | | |
Nicolet
|
| |
MidWestOne
|
| |||||||||||||||||||||
|
Interest income
|
| | | $ | 350,712 | | | | | $ | 231,101 | | | | | $ | 41,667 | | | |
A
|
| | | $ | 623,480 | | |
|
Interest expense
|
| | | | 125,133 | | | | | | 82,672 | | | | | | 2,055 | | | |
B,C
|
| | | | 209,860 | | |
|
Net interest income
|
| | | | 225,579 | | | | | | 148,429 | | | | | | 39,612 | | | | | | | | | 413,620 | | |
|
Provision for credit losses
|
| | | | 3,500 | | | | | | 15,708 | | | | | | — | | | | | | | | | 19,208 | | |
|
Noninterest income
|
| | | | 62,475 | | | | | | 30,638 | | | | | | — | | | | | | | | | 93,113 | | |
|
Noninterest expense
|
| | | | 147,794 | | | | | | 109,697 | | | | | | 17,609 | | | |
D
|
| | | | 275,100 | | |
|
Income before income tax expense
|
| | | | 136,760 | | | | | | 53,662 | | | | | | 22,003 | | | | | | | | | 212,425 | | |
|
Income tax expense
|
| | | | 26,398 | | | | | | 11,529 | | | | | | 4,621 | | | |
F
|
| | | | 42,548 | | |
|
Net income
|
| | | $ | 110,362 | | | | | $ | 42,133 | | | | | $ | 17,382 | | | | | | | | $ | 169,877 | | |
| Weighted average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 15,039 | | | | | | 20,765 | | | | | | (14,134) | | | |
G
|
| | | | 21,670 | | |
|
Diluted
|
| | | | 15,463 | | | | | | 20,801 | | | | | | (14,170) | | | |
G
|
| | | | 22,094 | | |
| Earnings per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 7.34 | | | | | $ | 2.03 | | | | | | | | | | | | | | $ | 7.84 | | |
|
Diluted
|
| | | $ | 7.14 | | | | | $ | 2.03 | | | | | | | | | | | | | | $ | 7.69 | | |
|
(In thousands, except per share data)
|
| |
Year Ended
December 31, 2024 |
| |
Pro Forma
Adjustments |
| | | | |
Nicolet and
MidWestOne Pro Forma Combined |
| |||||||||||||||
| | | |
Nicolet
|
| |
MidWestOne
|
| |||||||||||||||||||||
|
Interest income
|
| | | $ | 438,365 | | | | | $ | 294,274 | | | | | $ | 55,556 | | | |
A
|
| | | $ | 788,195 | | |
|
Interest expense
|
| | | | 170,300 | | | | | | 136,737 | | | | | | 2,740 | | | |
B,C
|
| | | | 309,777 | | |
|
Net interest income
|
| | | | 268,065 | | | | | | 157,537 | | | | | | 52,816 | | | | | | | | | 478,418 | | |
|
Provision for credit losses
|
| | | | 3,850 | | | | | | 8,782 | | | | | | — | | | | | | | | | 12,632 | | |
|
Noninterest income (loss)
|
| | | | 82,267 | | | | | | (88,247) | | | | | | — | | | | | | | | | (5,980) | | |
|
Noninterest expense
|
| | | | 191,353 | | | | | | 144,496 | | | | | | 85,986 | | | |
D,E
|
| | | | 421,835 | | |
|
Income (loss) before income tax expense
|
| | | | 155,129 | | | | | | (83,988) | | | | | | (33,171) | | | | | | | | | 37,970 | | |
|
Income tax expense (benefit)
|
| | | | 31,070 | | | | | | (23,699) | | | | | | (6,966) | | | |
F
|
| | | | 405 | | |
|
Net income (loss)
|
| | | $ | 124,059 | | | | | $ | (60,289) | | | | | $ | (26,205) | | | | | | | | $ | 37,565 | | |
| Weighted average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 15,049 | | | | | | 17,030 | | | | | | (10,399) | | | |
G
|
| | | | 21,680 | | |
|
Diluted
|
| | | | 15,416 | | | | | | 17,030 | | | | | | (10,399) | | | |
G
|
| | | | 22,047 | | |
| Earnings (loss) per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 8.24 | | | | | $ | (3.54) | | | | | | | | | | | | | | $ | 1.73 | | |
|
Diluted
|
| | | $ | 8.05 | | | | | $ | (3.54) | | | | | | | | | | | | | | $ | 1.70 | | |
|
(In thousands, except per share data)
|
| |
MidWestOne Net Assets
at Fair Value |
| |||
|
Cash and cash equivalents
|
| | | $ | 272,241 | | |
|
Securities available for sale
|
| | | | 1,175,656 | | |
|
Loans held for sale
|
| | | | 12,690 | | |
|
Loans
|
| | | | 4,294,628 | | |
|
Allowance for credit losses
|
| | | | (73,000) | | |
|
Premises and equipment, net
|
| | | | 89,552 | | |
|
Bank owned life insurance
|
| | | | 99,362 | | |
|
Other intangibles
|
| | | | 151,600 | | |
|
Other assets
|
| | | | 138,579 | | |
|
Total Assets
|
| | | $ | 6,161,308 | | |
|
(In thousands, except per share data)
|
| |
MidWestOne Net Assets
at Fair Value |
| |||
|
Deposits
|
| | | $ | 5,476,896 | | |
|
Short-term borrowings
|
| | | | — | | |
|
Long-term borrowings
|
| | | | 91,573 | | |
|
Other liabilities
|
| | | | 66,727 | | |
|
Total Liabilities
|
| | | $ | 5,635,196 | | |
|
Net assets acquired
|
| | | $ | 526,112 | | |
| Purchase price: | | | | | | | |
|
Shares of MidWestOne outstanding
|
| | | | 20,885 | | |
|
Exchange ratio
|
| | | | 0.3175 | | |
|
Pro Forma Nicolet shares to be issued
|
| | | | 6,631 | | |
|
Nicolet closing stock price on October 22, 2025
|
| | | $ | 130.31 | | |
|
Pro Forma stock consideration (purchase price)
|
| | | $ | 864,094 | | |
|
Preliminary goodwill
|
| | | $ | 337,982 | | |
| | |||||||
|
(In thousands)
|
| |
September 30,
2025 |
| |||
|
Reversal of historical MidWestOne allowance for credit losses
|
| | | $ | 51,900 | | |
|
Estimate of lifetime credit losses for PCD and non-PCD seasoned loans
|
| | | | (73,000) | | |
|
Cumulative pro forma adjustments to the allowance for credit losses
|
| | | $ | (21,100) | | |
| |
Transaction Price Per Share / LTM Earnings
|
| | | | 14.6x | | |
| |
Transaction Price Per Share / Estimated 2025 Earnings(1)
|
| | | | 14.5x | | |
| |
Transaction Price Per Share / Estimated 2026 Earnings(1)
|
| | | | 11.4x | | |
| |
Transaction Price Per Share / 3Q2025 Tangible Book Value Per Share
|
| |
165%
|
| |||
| |
Market Premium as of October 21, 2025
|
| |
44.4%
|
| |||
| |
Core Deposit Premium(2)
|
| |
7.6%
|
| |||
| | | |
Beginning Value
October 21, 2024 |
| |
Ending Value
October 21, 2025 |
| ||||||
| MidWestOne | | | | | 0% | | | | | | (1.7)% | | |
|
MidWestOne Peer Group
|
| | | | 0% | | | | | | (1.5)% | | |
|
S&P 500 Index
|
| | | | 0% | | | | | | 15.1% | | |
|
NASDAQ Bank Index
|
| | | | 0% | | | | | | (0.4)% | | |
| | | |
Beginning Value
October 21, 2022 |
| |
Ending Value
October 21, 2025 |
| ||||||
| MidWestOne | | | | | 0% | | | | | | 3.1% | | |
|
MidWestOne Peer Group
|
| | | | 0% | | | | | | 4.9% | | |
|
S&P 500 Index
|
| | | | 0% | | | | | | 79.5% | | |
|
NASDAQ Bank Index
|
| | | | 0% | | | | | | 4.0% | | |
| | | |
Beginning Value
October 21, 2024 |
| |
Ending Value
October 21, 2025 |
| |||
|
Nicolet
|
| | | | 0% | | | |
29.3%
|
|
|
Nicolet Peer Group
|
| | | | 0% | | | |
(1.7)%
|
|
|
S&P 500 Index
|
| | | | 0% | | | |
15.1%
|
|
|
NASDAQ Bank Index
|
| | | | 0% | | | |
(0.4)%
|
|
| | | |
Beginning Value
October 21, 2022 |
| |
Ending Value
October 21, 2025 |
| ||||||
|
Nicolet
|
| | | | 0% | | | | | | 71.9% | | |
|
Nicolet Peer Group
|
| | | | 0% | | | | | | 4.0% | | |
|
S&P 500 Index
|
| | | | 0% | | | | | | 79.5% | | |
|
NASDAQ Bank Index
|
| | | | 0% | | | | | | 4.0% | | |
| | Alerus Financial Corporation | | | Horizon Bancorp, Inc. | |
| | Bridgewater Bancshares, Inc. | | | Independent Bank Corporation | |
| | Community Trust Bancorp, Inc. | | | Lakeland Financial Corporation | |
| | Equity Bancshares, Inc. | | | Mercantile Bank Corporation | |
| | Farmers National Banc Corp. | | | Midland States Bancorp, Inc. | |
| | First Financial Corporation | | | Nicolet Bankshares, Inc. | |
| | First Internet Bancorp | | | Northpointe Bancshares, Inc. | |
| | First Mid Bancshares, Inc. | | | Old Second Bancorp, Inc. | |
| | German American Bancorp, Inc. | | | Pathward Financial, Inc. | |
| | Great Southern Bancorp, Inc. | | | Republic Bancorp, Inc. | |
| | HBT Financial, Inc. | | | Southern Missouri Bancorp, Inc. | |
| | | |
MidWestOne
|
| |
MidWestOne
Peer Group Median |
| |
MidWestOne
Peer Group Mean |
| |
MidWestOne
Peer Group Low |
| |
MidWestOne
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 6,250 | | | | | | 6,332 | | | | | | 6,411 | | | | | | 5,020 | | | | | | 8,931 | | |
|
Loans / Deposits (%)
|
| | | | 80.7 | | | | | | 88.2 | | | | | | 89.6 | | | | | | 75.1 | | | | | | 122.9 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.54 | | | | | | 0.35 | | | | | | 0.45 | | | | | | 0.14 | | | | | | 1.10 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 8.4 | | | | | | 8.6 | | | | | | 9.0 | | | | | | 5.0 | | | | | | 14.9 | | |
|
Tier 1 Ratio (%)
|
| | | | 12.0 | | | | | | 12.5 | | | | | | 12.7 | | | | | | 8.9 | | | | | | 15.7 | | |
|
Total RBC Ratio (%)
|
| | | | 13.1 | | | | | | 14.8 | | | | | | 14.7 | | | | | | 11.8 | | | | | | 17.0 | | |
|
LTM Return on average assets (%)
|
| | | | 0.94 | | | | | | 1.21 | | | | | | 1.06 | | | | | | (1.86) | | | | | | 2.39 | | |
|
LTM Return on average tangible common equity (%)
|
| | | | 12.0 | | | | | | 14.3 | | | | | | 13.7 | | | | | | (5.1) | | | | | | 38.2 | | |
|
LTM Net interest margin (%)
|
| | | | 3.50 | | | | | | 3.50 | | | | | | 3.64 | | | | | | 1.85 | | | | | | 7.29 | | |
|
LTM Efficiency ratio (%)
|
| | | | 58.3 | | | | | | 57.0 | | | | | | 57.1 | | | | | | 47.7 | | | | | | 69.5 | | |
|
Price/ Tangible book value (%)
|
| | | | 114 | | | | | | 131 | | | | | | 148 | | | | | | 51 | | | | | | 324 | | |
|
Price/ LTM Earnings per share (x)
|
| | | | 10.1 | | | | | | 10.4 | | | | | | 12.4 | | | | | | 8.4 | | | | | | 34.1 | | |
|
Price/ 2025E Earnings per share (x)
|
| | | | 10.0 | | | | | | 9.6 | | | | | | 10.1 | | | | | | 7.3 | | | | | | 15.7 | | |
|
Price/ 2026E Earnings per share (x)
|
| | | | 7.9 | | | | | | 8.8 | | | | | | 9.2 | | | | | | 4.5 | | | | | | 14.8 | | |
|
Current Dividend Yield (%)
|
| | | | 3.4 | | | | | | 3.0 | | | | | | 2.8 | | | | | | 0.0 | | | | | | 7.8 | | |
|
Market value ($mm)
|
| | | | 589 | | | | | | 756 | | | | | | 853 | | | | | | 189 | | | | | | 1,922 | | |
| | 1st Source Corporation | | | Lakeland Financial Corporation | |
| | Byline Bancorp, Inc. | | | Mercantile Bank Corporation | |
| | Capitol Federal Financial, Inc. | | | Midland States Bancorp, Inc. | |
| | Community Trust Bancorp, Inc. | | | MidWestOne Financial Group, Inc. | |
| | Enterprise Financial Services Corp | | | Northpointe Bancshares, Inc. | |
| | Equity Bancshares, Inc. | | | Northwest Bancshares, Inc. | |
| | First Busey Corporation | | | Park National Corporation | |
| | First Financial Bancorp. | | | Pathward Financial, Inc. | |
| | First Internet Bancorp | | | Peoples Bancorp Inc. | |
| | First Merchants Corporation | | | QCR Holdings, Inc. | |
| | First Mid Bancshares, Inc. | | | Republic Bancorp, Inc. | |
| | German American Bancorp, Inc. | | | Stock Yards Bancorp, Inc. | |
| | Horizon Bancorp, Inc. | | | | |
| | | |
Nicolet
|
| |
Nicolet
Peer Group Median |
| |
Nicolet
Peer Group Mean |
| |
Nicolet
Peer Group Low |
| |
Nicolet
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 9,029 | | | | | | 8,280 | | | | | | 9,725 | | | | | | 6,073 | | | | | | 18,919 | | |
|
Loans / Deposits (%)
|
| | | | 90.3 | | | | | | 89.0 | | | | | | 91.5 | | | | | | 79.0 | | | | | | 125.1 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.31 | | | | | | 0.45 | | | | | | 0.51 | | | | | | 0.16 | | | | | | 1.10 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 9.6 | | | | | | 8.9 | | | | | | 9.4 | | | | | | 6.2 | | | | | | 14.9 | | |
|
Tier 1 Ratio (%)
|
| | | | 12.1 | | | | | | 12.9 | | | | | | 12.8 | | | | | | 8.9 | | | | | | 16.0 | | |
|
Total RBC Ratio (%)
|
| | | | 14.3 | | | | | | 14.9 | | | | | | 14.9 | | | | | | 11.8 | | | | | | 17.3 | | |
|
LTM Return on average assets (%)
|
| | | | 1.63 | | | | | | 1.23 | | | | | | 1.00 | | | | | | (1.86) | | | | | | 2.39 | | |
|
LTM Return on average tangible common equity (%)
|
| | | | 18.3 | | | | | | 13.7 | | | | | | 12.0 | | | | | | (10.5) | | | | | | 38.2 | | |
|
LTM Net interest margin (%)
|
| | | | 3.69 | | | | | | 3.54 | | | | | | 3.66 | | | | | | 1.85 | | | | | | 7.29 | | |
|
LTM Efficiency ratio (%)
|
| | | | 49.9 | | | | | | 57.2 | | | | | | 56.8 | | | | | | 47.7 | | | | | | 65.0 | | |
|
Price/ Tangible book value (%)
|
| | | | 230 | | | | | | 129 | | | | | | 145 | | | | | | 51 | | | | | | 324 | | |
|
Price/ LTM Earnings per share (x)
|
| | | | 13.9 | | | | | | 10.5 | | | | | | 12.9 | | | | | | 8.4 | | | | | | 34.1 | | |
|
Price/ 2025E Earnings per share (x)
|
| | | | 14.0 | | | | | | 9.8 | | | | | | 10.4 | | | | | | 7.3 | | | | | | 15.7 | | |
|
Price/ 2026E Earnings per share (x)
|
| | | | 13.3 | | | | | | 9.1 | | | | | | 9.4 | | | | | | 4.5 | | | | | | 14.8 | | |
|
Current Dividend Yield (%)
|
| | | | 1.0 | | | | | | 3.0 | | | | | | 3.2 | | | | | | 0.3 | | | | | | 7.8 | | |
|
Market value ($mm)
|
| | | | 1,922 | | | | | | 1,206 | | | | | | 1,293 | | | | | | 189 | | | | | | 2,567 | | |
|
Acquiror
|
| |
Target
|
|
| Seacoast Banking Corporation of Florida | | | Villages Bancorporation, Inc. | |
| Cadence Bank | | | Industry Bancshares, Inc. | |
| Eastern Bankshares, Inc. | | | HarborOne Bancorp, Inc. | |
| Independent Bank Corp. | | | Enterprise Bancorp, Inc. | |
| ConnectOne Bancorp, Inc. | | | The First of Long Island Corporation | |
| First Busey Corporation | | | CrossFirst Bankshares, Inc. | |
| Renasant Corporation | | | The First Bancshares, Inc. | |
| WesBanco, Inc. | | | Premier Financial Corp. | |
| Eastern Bankshares, Inc. | | | Cambridge Bancorp | |
| Burke & Herbet Financial Services Corp. | | | Summit Financial Group, Inc. | |
| Washington Federal, Inc. | | | Luther Burbank Corporation | |
| Allegiance Bancshares, Inc. | | | CBTX, Inc. | |
| Valley National Bancorp | | | Bank Leumi Le-Israel B.M. | |
| Home Bancshares, Inc. | | | Happy Bancshares, Inc. | |
| Independent Bank Corp. | | | Meridian Bancorp, Inc. | |
| Eastern Bankshares, Inc. | | | Century Bancorp, Inc. | |
| WSFS Financial Corporation | | | Bryn Mawr Bank Corporation | |
| | | |
Nicolet/
MidWestOne |
| |
Nationwide Precedent Transactions
|
| ||||||||||||||||||||||||
| | | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
|
Transaction Price / LTM Earnings Per Share (x)
|
| | | | 14.6 | | | | | | 14.8 | | | | | | 15.2 | | | | | | 6.5 | | | | | | 29.8 | | |
|
Transaction Price / Tangible Book Value Per Share (%)
|
| | | | 165 | | | | | | 148 | | | | | | 144 | | | | | | 74 | | | | | | 229 | | |
|
Tangible Book Value Premium to Core Deposits (%)
|
| | | | 7.6 | | | | | | 4.5 | | | | | | 5.0 | | | | | | (3.1) | | | | | | 13.6 | | |
|
1-Day Market Premium (%)
|
| | | | 44.4 | | | | | | 19.3 | | | | | | 16.2 | | | | | | (0.8) | | | | | | 41.8 | | |
| |
Discount
Rate |
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
|
| |
9.00%
|
| |
$30.66
|
| |
$33.67
|
| |
$36.67
|
| |
$39.67
|
| |
$42.68
|
| |
$45.68
|
|
| |
10.00%
|
| |
$29.49
|
| |
$32.37
|
| |
$35.25
|
| |
$38.14
|
| |
$41.02
|
| |
$43.90
|
|
| |
11.00%
|
| |
$28.37
|
| |
$31.14
|
| |
$33.91
|
| |
$36.67
|
| |
$39.44
|
| |
$42.21
|
|
| |
12.00%
|
| |
$27.31
|
| |
$29.97
|
| |
$32.63
|
| |
$35.28
|
| |
$37.94
|
| |
$40.60
|
|
| |
13.00%
|
| |
$26.30
|
| |
$28.85
|
| |
$31.40
|
| |
$33.96
|
| |
$36.51
|
| |
$39.06
|
|
| |
Discount
Rate |
| |
110%
|
| |
125%
|
| |
145%
|
| |
160%
|
| |
175%
|
| |
190%
|
|
| |
9.00%
|
| |
$32.05
|
| |
$35.92
|
| |
$41.09
|
| |
$44.97
|
| |
$48.84
|
| |
$52.71
|
|
| |
10.00%
|
| |
$30.82
|
| |
$34.54
|
| |
$39.50
|
| |
$43.22
|
| |
$46.94
|
| |
$50.65
|
|
| |
11.00%
|
| |
$29.65
|
| |
$33.22
|
| |
$37.98
|
| |
$41.55
|
| |
$45.12
|
| |
$48.69
|
|
| |
12.00%
|
| |
$28.54
|
| |
$31.97
|
| |
$36.54
|
| |
$39.97
|
| |
$43.40
|
| |
$46.83
|
|
| |
13.00%
|
| |
$27.48
|
| |
$30.77
|
| |
$35.16
|
| |
$38.46
|
| |
$41.75
|
| |
$45.05
|
|
| |
Annual
Estimate Variance |
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
|
| |
(15.0)%
|
| |
$24.99
|
| |
$27.38
|
| |
$29.77
|
| |
$32.16
|
| |
$34.54
|
| |
$36.93
|
|
| |
(10.0)%
|
| |
$26.25
|
| |
$28.78
|
| |
$31.31
|
| |
$33.84
|
| |
$36.37
|
| |
$38.90
|
|
| |
(5.0)%
|
| |
$27.52
|
| |
$30.19
|
| |
$32.86
|
| |
$35.53
|
| |
$38.20
|
| |
$40.87
|
|
| |
0.0%
|
| |
$28.78
|
| |
$31.59
|
| |
$34.40
|
| |
$37.21
|
| |
$40.02
|
| |
$42.83
|
|
| |
5.0%
|
| |
$30.05
|
| |
$33.00
|
| |
$35.95
|
| |
$38.90
|
| |
$41.85
|
| |
$44.80
|
|
| |
10.0%
|
| |
$31.31
|
| |
$34.40
|
| |
$37.49
|
| |
$40.58
|
| |
$43.68
|
| |
$46.77
|
|
| |
15.0%
|
| |
$32.58
|
| |
$35.81
|
| |
$39.04
|
| |
$42.27
|
| |
$45.50
|
| |
$48.73
|
|
| |
Discount
Rate |
| |
9.0x
|
| |
10.5x
|
| |
12.0x
|
| |
13.5x
|
| |
14.5x
|
| |
16.0x
|
| ||||||||||||||||||
| |
8.00%
|
| | | $ | 80.57 | | | | | $ | 93.22 | | | | | $ | 105.87 | | | | | $ | 118.52 | | | | | $ | 126.95 | | | | | $ | 139.60 | | |
| |
8.50%
|
| | | $ | 78.96 | | | | | $ | 91.34 | | | | | $ | 103.73 | | | | | $ | 116.12 | | | | | $ | 124.38 | | | | | $ | 136.77 | | |
| |
9.00%
|
| | | $ | 77.38 | | | | | $ | 89.51 | | | | | $ | 101.65 | | | | | $ | 113.78 | | | | | $ | 121.87 | | | | | $ | 134.01 | | |
| |
9.50%
|
| | | $ | 75.84 | | | | | $ | 87.73 | | | | | $ | 99.61 | | | | | $ | 111.50 | | | | | $ | 119.43 | | | | | $ | 131.31 | | |
| |
10.00%
|
| | | $ | 74.34 | | | | | $ | 85.99 | | | | | $ | 97.63 | | | | | $ | 109.28 | | | | | $ | 117.04 | | | | | $ | 128.69 | | |
| |
Discount
Rate |
| |
150%
|
| |
175%
|
| |
200%
|
| |
225%
|
| |
250%
|
| |
275%
|
| ||||||||||||||||||
| |
8.00%
|
| | | $ | 107.14 | | | | | $ | 124.19 | | | | | $ | 141.24 | | | | | $ | 158.29 | | | | | $ | 175.34 | | | | | $ | 192.39 | | |
| |
8.50%
|
| | | $ | 104.98 | | | | | $ | 121.68 | | | | | $ | 138.38 | | | | | $ | 155.08 | | | | | $ | 171.78 | | | | | $ | 188.48 | | |
| |
9.00%
|
| | | $ | 102.87 | | | | | $ | 119.23 | | | | | $ | 135.58 | | | | | $ | 151.94 | | | | | $ | 168.30 | | | | | $ | 184.66 | | |
| |
9.50%
|
| | | $ | 100.81 | | | | | $ | 116.84 | | | | | $ | 132.86 | | | | | $ | 148.89 | | | | | $ | 164.91 | | | | | $ | 180.94 | | |
| |
10.00%
|
| | | $ | 98.80 | | | | | $ | 114.50 | | | | | $ | 130.20 | | | | | $ | 145.90 | | | | | $ | 161.60 | | | | | $ | 177.30 | | |
| |
Annual
Estimate Variance |
| |
9.0x
|
| |
10.5x
|
| |
12.0x
|
| |
13.5x
|
| |
14.5x
|
| |
16.0x
|
| ||||||||||||||||||
| |
(15.0)%
|
| | | $ | 66.49 | | | | | $ | 76.81 | | | | | $ | 87.14 | | | | | $ | 97.46 | | | | | $ | 104.34 | | | | | $ | 114.66 | | |
| |
(10.0)%
|
| | | $ | 70.14 | | | | | $ | 81.06 | | | | | $ | 91.99 | | | | | $ | 102.92 | | | | | $ | 110.20 | | | | | $ | 121.13 | | |
| |
(5.0)%
|
| | | $ | 73.78 | | | | | $ | 85.31 | | | | | $ | 96.85 | | | | | $ | 108.38 | | | | | $ | 116.07 | | | | | $ | 127.61 | | |
| |
0.0%
|
| | | $ | 77.42 | | | | | $ | 89.56 | | | | | $ | 101.71 | | | | | $ | 113.85 | | | | | $ | 121.94 | | | | | $ | 134.08 | | |
| |
5.0%
|
| | | $ | 81.06 | | | | | $ | 93.81 | | | | | $ | 106.56 | | | | | $ | 119.31 | | | | | $ | 127.81 | | | | | $ | 140.56 | | |
| |
10.0%
|
| | | $ | 84.71 | | | | | $ | 98.06 | | | | | $ | 111.42 | | | | | $ | 124.77 | | | | | $ | 133.68 | | | | | $ | 147.03 | | |
| |
15.0%
|
| | | $ | 88.35 | | | | | $ | 102.31 | | | | | $ | 116.28 | | | | | $ | 130.24 | | | | | $ | 139.55 | | | | | $ | 153.51 | | |
| | Park National Corporation | | | First Mid Bancshares, Inc. | |
| | Byline Bancorp, Inc. | | | Republic Bancorp, Inc. | |
| | Stock Yards Bancorp, Inc. | | | Lakeland Financial Corporation | |
| | 1st Source Corporation | | | Community Trust Bancorp, Inc. | |
| | German American Bancorp, Inc. | | | Mercantile Bank Corporation | |
| | | |
Nicolet
Bankshares, Inc. 6/30/2025(3) |
| |
Nicolet
Bankshares, Inc. 9/30/2025(4) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
MRQ Core Return on Average Assets(1)
|
| | | | 1.67% | | | | | | 1.86% | | | | | | 1.59% | | | | | | 1.55% | | | | | | 1.50% | | | | | | 1.68% | | |
|
MRQ Core Return on Average Tangible Common Equity(1)
|
| | | | 18.8% | | | | | | 20.6% | | | | | | 15.8% | | | | | | 15.9% | | | | | | 13.9% | | | | | | 16.6% | | |
|
MRQ Net Interest Margin
|
| | | | 3.71% | | | | | | 3.86% | | | | | | 3.93% | | | | | | 3.81% | | | | | | 3.55% | | | | | | 4.13% | | |
|
MRQ Fee Income / Revenue Ratio(2)
|
| | | | 21.5% | | | | | | 22.0% | | | | | | 20.1% | | | | | | 20.0% | | | | | | 17.4% | | | | | | 22.6% | | |
|
MRQ Efficiency Ratio
|
| | | | 50.4% | | | | | | 49.1% | | | | | | 52.3% | | | | | | 51.9% | | | | | | 56.3% | | | | | | 49.0% | | |
| | | |
Nicolet
Bankshares, Inc. 6/30/2025(2) |
| |
Nicolet
Bankshares, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
Tangible Common Equity / Tangible Assets
|
| | | | 9.4% | | | | | | 9.6% | | | | | | 10.7% | | | | | | 10.2% | | | | | | 9.1% | | | | | | 11.6% | | |
|
CET1 Ratio
|
| | | | 11.3% | | | | | | 11.5% | | | | | | 13.3% | | | | | | 13.0% | | | | | | 11.9% | | | | | | 14.6% | | |
|
Total Capital Ratio
|
| | | | 14.0% | | | | | | 14.3% | | | | | | 15.7% | | | | | | 15.8% | | | | | | 14.9% | | | | | | 16.9% | | |
|
Loans / Deposits
|
| | | | 90.7% | | | | | | 90.3% | | | | | | 92.1% | | | | | | 93.4% | | | | | | 89.6% | | | | | | 95.8% | | |
|
Loan Loss Reserves / Loans
|
| | | | 1.00% | | | | | | 1.00% | | | | | | 1.40% | | | | | | 1.29% | | | | | | 1.24% | | | | | | 1.43% | | |
|
Nonperforming Assets / Assets(1)
|
| | | | 0.21% | | | | | | 0.31% | | | | | | 0.41% | | | | | | 0.32% | | | | | | 0.28% | | | | | | 0.59% | | |
|
MRQ Net Charge-offs / Average Loans
|
| | | | 0.02% | | | | | | 0.03% | | | | | | 0.35% | | | | | | 0.10% | | | | | | 0.28% | | | | | | 0.06% | | |
| | | |
Nicolet
Bankshares, Inc. |
| |
Nicolet
Bankshares, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||
|
One-Year Stock Price Change
|
| |
27.2%
|
| |
—
|
| |
(0.4)%
|
| |
0.9%
|
| |
(4.4)%
|
| |
2.9%
|
|
|
One-Year Total Return
|
| |
28.5%
|
| |
—
|
| |
2.2%
|
| |
2.8%
|
| |
(1.9)%
|
| |
6.1%
|
|
|
Year-To-Date Stock Price Change
|
| |
24.2%
|
| |
—
|
| |
(2.8)%
|
| |
(1.4)%
|
| |
(6.6)%
|
| |
0.3%
|
|
|
Stock Price / Tangible Book Value per Share
|
| |
2.45x(2)
|
| |
2.32x
|
| |
1.70x
|
| |
1.35x
|
| |
1.27x
|
| |
2.24x
|
|
|
Stock Price / Core LTM EPS(1)
|
| |
14.4x(2)
|
| |
13.6x
|
| |
12.0x
|
| |
10.7x
|
| |
9.6x
|
| |
14.7x
|
|
|
Stock Price / 2025 Estimated EPS
|
| |
14.2x
|
| |
—
|
| |
11.6x
|
| |
10.1x
|
| |
9.5x
|
| |
14.2x
|
|
|
Stock Price / 2026 Estimated EPS
|
| |
13.4x
|
| |
—
|
| |
11.2x
|
| |
10.2x
|
| |
9.5x
|
| |
13.8x
|
|
|
Dividend Yield
|
| |
1.0%(2)
|
| |
1.0%
|
| |
2.7%
|
| |
2.7%
|
| |
2.5%
|
| |
3.2%
|
|
|
Core LTM Dividend Payout(1)
|
| |
14.2%(2)
|
| |
13.3%
|
| |
32.8%
|
| |
28.7%
|
| |
26.5%
|
| |
40.8%
|
|
| | First Mid Bancshares, Inc. | | | First Financial Corporation | |
| | Horizon Bancorp, Inc. | | | Independent Bank Corporation | |
| | Midland States Bancorp, Inc. | | | Bridgewater Bancshares, Inc. | |
| | Republic Bancorp, Inc. | | | Alerus Financial Corporation | |
| | Lakeland Financial Corporation | | | Farmers National Banc Corp. | |
| | Community Trust Bancorp, Inc. | | | HBT Financial, Inc. | |
| | Northpointe Bancshares, Inc. | | | Southern Missouri Bancorp, Inc. | |
| | Equity Bancshares, Inc. | | | Bank First Corporation | |
| | Mercantile Bank Corporation | | | ChoiceOne Financial Services, Inc. | |
| | Great Southern Bancorp, Inc. | | | Civista Bancshares, Inc. | |
| | Old Second Bancorp, Inc. | | | West Bancorporation, Inc. | |
| | | |
MidWestOne
Financial Group, Inc. 6/30/2025(3) |
| |
MidWestOne
Financial Group, Inc. 9/30/2025(4) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
MRQ Core Return on Average Assets(1)
|
| | | | 0.71% | | | | | | 1.19% | | | | | | 1.33% | | | | | | 1.35% | | | | | | 1.22% | | | | | | 1.55% | | |
|
MRQ Core Return on Average Tangible Common Equity(1)
|
| | | | 8.9% | | | | | | 14.7% | | | | | | 15.5% | | | | | | 15.6% | | | | | | 13.0% | | | | | | 16.6% | | |
|
MRQ Net Interest Margin
|
| | | | 3.56% | | | | | | 3.57% | | | | | | 3.60% | | | | | | 3.61% | | | | | | 3.42% | | | | | | 3.74% | | |
|
MRQ Fee Income / Revenue Ratio(2)
|
| | | | 17.0% | | | | | | 16.7% | | | | | | 19.0% | | | | | | 16.4% | | | | | | 14.2% | | | | | | 22.1% | | |
|
MRQ Efficiency Ratio
|
| | | | 56.2% | | | | | | 58.4% | | | | | | 55.7% | | | | | | 56.5% | | | | | | 58.4% | | | | | | 52.7% | | |
| | | |
MidWestOne
Financial Group, Inc. 6/30/2025(2) |
| |
MidWestOne
Financial Group, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
Tangible Common Equity / Tangible Assets
|
| | | | 8.2% | | | | | | 8.4% | | | | | | 8.9% | | | | | | 8.6% | | | | | | 7.7% | | | | | | 10.1% | | |
|
CET1 Ratio
|
| | | | 11.0% | | | | | | 11.1% | | | | | | 11.8% | | | | | | 11.6% | | | | | | 10.3% | | | | | | 12.9% | | |
|
Total Capital Ratio
|
| | | | 14.4% | | | | | | 13.1% | | | | | | 14.6% | | | | | | 14.5% | | | | | | 13.9% | | | | | | 15.8% | | |
|
Loans / Deposits
|
| | | | 81.3% | | | | | | 80.7% | | | | | | 91.1% | | | | | | 89.2% | | | | | | 84.0% | | | | | | 97.5% | | |
|
Loan Loss Reserves / Loans
|
| | | | 1.50% | | | | | | 1.17% | | | | | | 1.24% | | | | | | 1.24% | | | | | | 1.19% | | | | | | 1.33% | | |
|
Nonperforming Assets / Assets(1)
|
| | | | 0.65% | | | | | | 0.54% | | | | | | 0.42% | | | | | | 0.32% | | | | | | 0.17% | | | | | | 0.55% | | |
|
MRQ Net Charge-offs / Average Loans
|
| | | | 0.02% | | | | | | 1.38% | | | | | | 0.31% | | | | | | 0.07% | | | | | | 0.22% | | | | | | 0.02% | | |
| | | |
MidWestOne
Financial Group, Inc. |
| |
MidWestOne
Financial Group, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||
|
One-Year Stock Price Change
|
| |
(2.1)%
|
| |
—
|
| |
2.1%
|
| |
2.6%
|
| |
(6.0)%
|
| |
8.4%
|
|
|
One-Year Total Return
|
| |
1.1%
|
| |
—
|
| |
5.5%
|
| |
5.5%
|
| |
(4.1)%
|
| |
9.9%
|
|
|
Year-To-Date Stock Price Change
|
| |
(2.1)%
|
| |
—
|
| |
0.0%
|
| |
0.1%
|
| |
(7.7)%
|
| |
2.4%
|
|
|
Stock Price / Tangible Book Value per Share
|
| |
1.19x(2)
|
| |
1.14x
|
| |
1.42x
|
| |
1.32x
|
| |
1.21x
|
| |
1.48x
|
|
|
Stock Price / Core LTM EPS(1)
|
| |
8.9x(2)
|
| |
9.4x
|
| |
10.5x
|
| |
9.7x
|
| |
9.0x
|
| |
11.0x
|
|
|
Stock Price / 2025 Estimated EPS
|
| |
10.0x
|
| |
—
|
| |
10.1x
|
| |
9.5x
|
| |
8.7x
|
| |
10.3x
|
|
|
Stock Price / 2026 Estimated EPS
|
| |
7.9x
|
| |
—
|
| |
9.2x
|
| |
8.8x
|
| |
8.1x
|
| |
9.4x
|
|
|
Dividend Yield
|
| |
3.4% (2)
|
| |
3.4%
|
| |
3.1%
|
| |
3.3%
|
| |
2.1%
|
| |
4.0%
|
|
|
Core LTM Dividend Payout(1)
|
| |
30.3%(2)
|
| |
32.1%
|
| |
30.2%
|
| |
28.8%
|
| |
24.6%
|
| |
41.3%
|
|
|
Acquiror
|
| |
Acquired Company
|
|
| Commerce Bancshares, Inc. | | | FineMark Holdings, Inc. | |
| Seacoast Banking Corporation of Florida | | | Villages Bancorporation, Inc. | |
| Independent Bank Corp. | | | Enterprise Bancorp, Inc. | |
| Old National Bancorp | | | Bremer Financial Corporation | |
| First Busey Corporation | | | CrossFirst Bankshares, Inc. | |
| Renasant Corporation | | | The First Bancshares, Inc. | |
| WesBanco, Inc. | | | Premier Financial Corp. | |
| Wintrust Financial Corporation | | | Macatawa Bank Corporation | |
| Eastern Bankshares, Inc. | | | Cambridge Bancorp | |
| Washington Federal, Inc. | | | Luther Burbank Corporation | |
| Provident Financial Services, Inc. | | | Lakeland Bancorp, Inc. | |
| Simmons First National Corporation | | | Spirit of Texas Bancshares, Inc. | |
| Home Bancshares, Inc. | | | Happy Bancshares, Inc. | |
| SouthState Corporation | | | Atlantic Capital Bancshares, Inc. | |
| United Community Banks, Inc. | | | Reliant Bancorp, Inc. | |
|
Acquiror
|
| |
Acquired Company
|
|
| Regions Financial Corporation | | | EnerBank USA | |
| Glacier Bancorp, Inc. | | | Altabancorp | |
| Independent Bank Corp. | | | Meridian Bancorp, Inc. | |
| Eastern Bankshares, Inc. | | | Century Bancorp, Inc. | |
| WSFS Financial Corporation | | | Bryn Mawr Bank Corporation | |
| SVB Financial Group | | | Boston Private Financial Holdings, Inc. | |
| | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
Nicolet /
MidWestOne |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
|
Price / Tangible Book Value per Share
|
| | | | 1.66% | | | | | | 1.46% | | | | | | 1.59% | | | | | | 1.67% | | | | | | 1.81% | | |
|
Pay to Trade Ratio
|
| | | | 71.4% | | | | | | 78.0% | | | | | | 95.3% | | | | | | 94.7% | | | | | | 109.2% | | |
|
Core Deposit Premium
|
| | | | 7.7% | | | | | | 4.4% | | | | | | 7.3% | | | | | | 8.4% | | | | | | 10.4% | | |
|
Price / LTM EPS
|
| | | | 14.7% | | | | | | 12.4% | | | | | | 12.7% | | | | | | 14.5% | | | | | | 15.5% | | |
| | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
Nicolet /
MidWestOne |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
|
Price / FWD EPS
|
| | | | 11.5% | | | | | | 11.3% | | | | | | 13.2% | | | | | | 13.2% | | | | | | 15.0% | | |
|
One-Day Market Premium
|
| | | | 45.2% | | | | | | 11.2% | | | | | | 20.0% | | | | | | 21.0% | | | | | | 23.6% | | |
| | | |
Nicolet
% of Total |
| |
MidWestOne
% of Total |
| ||||||
| Ownership: | | | | | | | | | | | | | |
|
Pro Forma Ownership at 0.3175x merger exchange ratio
|
| | | | 69.1% | | | | | | 30.9% | | |
| Market Information: | | | | | | | | | | | | | |
|
Pre-Transaction Market Capitalization
|
| | | | 76.6% | | | | | | 23.4% | | |
| Balance Sheet: | | | | | | | | | | | | | |
|
Assets
|
| | | | 59.1% | | | | | | 40.9% | | |
|
Gross Loans Held For Investment
|
| | | | 60.9% | | | | | | 39.1% | | |
|
Deposits
|
| | | | 58.1% | | | | | | 41.9% | | |
|
Tangible Common Equity
|
| | | | 61.7% | | | | | | 38.3% | | |
| Income Statement: | | | | | | | | | | | | | |
|
2025 Estimated Earnings
|
| | | | 70.6% | | | | | | 29.4% | | |
|
2026 Estimated Earnings
|
| | | | 66.0% | | | | | | 34.0% | | |
|
Fiscal Year Ended December 31,
($ in millions, except per share data) |
| |
2025
|
| |
2026
|
| ||||||
|
Total Assets at Fiscal Year-End
|
| | | $ | 6,296.2 | | | | | $ | 6,557.3 | | |
|
Earnings Per Share
|
| | | $ | 2.84 | | | | | $ | 3.61 | | |
|
Fiscal Year Ended December 31,
($ in millions, except per share data) |
| |
2025
|
| |
2026
|
| ||||||
|
Total Assets at Fiscal Year-End
|
| | | $ | 9,055.0 | | | | | $ | 9,363.2 | | |
|
Earnings Per Share
|
| | | $ | 9.21 | | | | | $ | 9.70 | | |
| | | |
Cash(1)(2)
|
| |
Equity(3)
|
| |
Perquisites/
Benefits(4) |
| |
Total(5)
|
| ||||||||||||
|
Charles N. Reeves III
|
| | | $ | 5,025,058 | | | | | $ | 1,424,688 | | | | | $ | 40,000 | | | | | $ | 1,464,688 | | |
|
Len D. Devaisher
|
| | | $ | 1,390,312 | | | | | $ | 865,265 | | | | | $ | 29,000 | | | | | $ | 894,265 | | |
|
Barry S. Ray
|
| | | $ | 1,156,086 | | | | | $ | 813,162 | | | | | $ | 28,000 | | | | | $ | 841,162 | | |
|
Paul A. Ho-Sing-Loy
|
| | | $ | 812,886 | | | | | $ | 193,596 | | | | | $ | 40,000 | | | | | $ | 233,596 | | |
|
Gary L. Sims
|
| | | $ | 878,756 | | | | | $ | 493,029 | | | | | $ | 39,000 | | | | | $ | 532,029 | | |
| | | |
MidWestOne
Restricted Stock Unit Awards |
| |
MidWestOne
Performance Stock Unit Awards |
| ||||||
|
Mr. Reeves
|
| | | $ | 450,053 | | | | | $ | 974,635 | | |
|
Mr. Devaisher
|
| | | $ | 271,893 | | | | | $ | 593,372 | | |
|
Mr. Ray
|
| | | $ | 258,484 | | | | | $ | 554,678 | | |
|
Mr. Ho-Sing-Loy
|
| | | $ | 105,533 | | | | | $ | 88,063 | | |
|
Mr. Sims
|
| | | $ | 155,002 | | | | | $ | 338,027 | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-4 | | | |
| | | | | | A-4 | | | |
| | | | | | A-4 | | | |
| | | | | | A-4 | | | |
| | | | | | A-4 | | | |
| | | | | | A-4 | | | |
| | | | | | A-6 | | | |
| | | | | | A-6 | | | |
| | | | | | A-8 | | | |
| | | | | | A-9 | | | |
| | | | | | A-9 | | | |
| | | | | | A-10 | | | |
| | | | | | A-11 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-13 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-17 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-22 | | | |
| | | | | | A-23 | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-25 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-28 | | | |
| | | | | | A-28 | | | |
| | | | | | A-29 | | | |
| | | | | | A-29 | | | |
| | | | | | A-30 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-33 | | | |
| | | | | | A-33 | | | |
| | | | | | A-33 | | | |
| | | | | | A-33 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-39 | | | |
| | | | | | A-39 | | | |
| | | | | | A-40 | | | |
| | | | | | A-40 | | | |
| | | | | | A-40 | | | |
| | | | | | A-41 | | | |
| | | | | | A-42 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-45 | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-47 | | | |
| | | | | | A-47 | | | |
| | | | | | A-47 | | | |
| | | | | | A-47 | | | |
| | | | | | A-48 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-50 | | | |
| | | | | | A-50 | | | |
| | | | | | A-51 | | | |
| | | | | | A-51 | | | |
| | | | | | A-51 | | | |
| | | | | | A-51 | | | |
| | | | | | A-52 | | | |
| | | | | | A-53 | | | |
| | | | | | A-53 | | | |
| | | | | | A-54 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-56 | | | |
| | | | | | A-56 | | | |
| | | | | | A-56 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | | |
| | | | | | A-58 | | | |
| | | | | | A-58 | | | |
| | | | | | A-58 | | | |
| | | | | | A-59 | | | |
| | | | | | A-59 | | | |
| | | | | | A-59 | | | |
| | Exhibit A — Form of MOFG Support Agreement | | | | | | | |
| | Exhibit B — Form of NIC Support Agreement | | | | | | | |
| | Exhibit C — Form of Bank Merger Agreement | | | | | | | |
| | Exhibit D — Form of Claims Letter | | | | | | | |
|
Term
|
| |
Section
|
|
| Acceptable Confidentiality Agreement | | | 6.13(a) | |
| Acquisition Proposal | | | 6.13(a) | |
| Affiliate | | | 9.6 | |
| Agreement | | | Preamble | |
| Alternative Acquisition Agreement | | | 6.3(a) | |
| Bank Merger | | | Recitals | |
| Bank Merger Agreement | | | 1.1(b) | |
| Bank Merger Certificates | | | 1.1(b) | |
| Bank Merger Effective Time | | | 1.1(b) | |
| BHC Act | | | 3.1(a) | |
| Business Day | | | 9.6 | |
| Cares Act | | | 3.10(d) | |
| Certificates of Merger | | | 1.3 | |
| Chosen Courts | | | 9.9(b) | |
| Closing | | | 1.2 | |
| Closing Date | | | 1.2 | |
| Code | | | Recitals | |
| Confidentiality Agreement | | | 6.2(b) | |
| Continuing Employees | | | 6.6(a) | |
| Effective Time | | | 1.3 | |
| Enforceability Exceptions | | | 3.3(a) | |
| Environmental Laws | | | 3.17 | |
| ERISA | | | 3.11(a) | |
| Exchange Act | | | 3.6(c) | |
| Exchange Agent | | | 2.1 | |
| Exchange Fund | | | 2.1 | |
| Exchange Ratio | | | 1.5(a) | |
| FDI Act | | | 3.1(b) | |
| FDIC | | | 3.1(b) | |
| Federal Reserve Board | | | 3.4 | |
| Fraud | | | 8.2(a) | |
| GAAP | | | 3.1(a) | |
| Governmental Entity | | | 3.4 | |
| Intellectual Property | | | 3.20 | |
| Intended Tax Treatment | | | 1.1(c) | |
| Joint Proxy Statement | | | 3.4 | |
| knowledge | | | 9.6 | |
| Liens | | | 3.2(b) | |
| Loans | | | 3.26(a) | |
| made available | | | 9.6 | |
| Material Adverse Effect | | | 3.1(a) | |
| Materially Burdensome Regulatory Condition | | | 6.1(c) | |
| Meetings | | | 6.3(a) | |
| Merger | | | Recitals | |
|
Term
|
| |
Section
|
|
| Mergers | | | Recitals | |
| Merger Consideration | | | 1.5(a) | |
| MOFG | | | Preamble | |
| MOFG 401(k) Plan | | | 6.6(c) | |
| MOFG Bank | | | Recitals | |
| MOFG Benefit Plans | | | 3.11(a) | |
| MOFG Board Recommendation | | | 6.3(a) | |
| MOFG Bylaws | | | 3.1(a) | |
| MOFG Certificate | | | 3.1(a) | |
| MOFG Common Stock | | | 1.5(a) | |
| MOFG Compensation Committee | | | 1.7(c) | |
| MOFG Material Contract | | | 3.14(a) | |
| MOFG Disclosure Schedule | | | Article III | |
| MOFG Equity Awards | | | 1.7(d) | |
| MOFG ERISA Affiliate | | | 3.11(e) | |
| MOFG Indemnified Parties | | | 6.7(a) | |
| MOFG Insiders | | | 6.18 | |
| MOFG Meeting | | | 6.3(a) | |
| MOFG Owned Properties | | | 3.19(a) | |
| MOFG Preferred Stock | | | 3.2(a) | |
| MOFG PSU Award | | | 1.7(b) | |
| MOFG Qualified Plan | | | 3.11(c) | |
| MOFG Real Property | | | 3.19(b) | |
| MOFG Regulatory Agencies | | | 3.5 | |
| MOFG Regulatory Agreement | | | 3.15 | |
| MOFG Reports | | | 3.12 | |
| MOFG RSU Award | | | 1.7(b) | |
| MOFG Securities | | | 3.2(a) | |
| MOFG Subsidiary | | | 3.1(b) | |
| MOFG Support Agreement | | | Recitals | |
| MOFG Tax Certificate | | | 6.19 | |
| MOFG Termination Fee | | | 8.2(b) | |
| Multiemployer Plan | | | 3.11(a) | |
| Multiple Employer Plan | | | 3.11(e) | |
| NASDAQ | | | 3.4 | |
| New Certificates | | | 2.1 | |
| NIC | | | Preamble | |
| NIC 401(k) Plan | | | 6.6(c) | |
| NIC Articles | | | 4.1(a) | |
| NIC Benefit Plans | | | 4.11(a) | |
| NIC Board Recommendation | | | 6.3(a) | |
| NIC Bylaws | | | 4.1(a) | |
| NIC Common Stock | | | 1.5(a) | |
| NIC Contract | | | 4.14 | |
| NIC Disclosure Schedule | | | Article IV | |
| NIC ERISA Affiliate | | | 4.11(d) | |
|
Term
|
| |
Section
|
|
| NIC Meeting | | | 6.3(a) | |
| NIC Preferred Stock | | | 4.2(a) | |
| NIC PSU Awards | | | 4.2(a) | |
| NIC Qualified Plan | | | 4.11(b) | |
| NIC Regulatory Agencies | | | 4.5 | |
| NIC Regulatory Agreement | | | 4.15 | |
| NIC Restricted Share Awards | | | 4.2(a) | |
| NIC Reports | | | 4.12 | |
| NIC Stock Options | | | 4.2(a) | |
| NIC Subsidiary | | | 4.1(b) | |
| NIC Support Agreement | | | Recitals | |
| NIC Tax Certificate | | | 6.19 | |
| NIC Termination Fee | | | 8.2(d) | |
| Nicolet Bank | | | Recitals | |
| NYSE | | | 2.2(e) | |
| OCC | | | 3.4 | |
| Old Certificate | | | 1.5(b) | |
| Permitted Encumbrances | | | 3.19(a) | |
| person | | | 9.6 | |
| Personal Data | | | 3.13(b) | |
| Premium Cap | | | 6.7(b) | |
| Recommendation Change | | | 6.3(a) | |
| Regulatory Agencies | | | 3.5 | |
| Representatives | | | 6.13(a) | |
| Requisite MOFG Vote | | | 3.3(a) | |
| Requisite Regulatory Approvals | | | 6.1(b) | |
| Requisite NIC Vote | | | 4.3(a) | |
| S-4 | | | 3.4 | |
| Sarbanes-Oxley Act | | | 3.6(c) | |
| SEC | | | 3.4 | |
| Securities Act | | | 3.12 | |
| Security Breach | | | 3.13(d) | |
| SRO | | | 3.5 | |
| Subsidiary | | | 3.1(a) | |
| Superior Proposal | | | 6.13(a) | |
| Supporting MOFG Shareholders | | | Recitals | |
| Supporting NIC Shareholders | | | Recitals | |
| Surviving Entity | | | Recitals | |
| Takeover Statutes | | | 3.22 | |
| Tax or Taxes | | | 3.10(d) | |
| Tax Return | | | 3.10(e) | |
| Termination Date | | | 8.1(c) | |
| transactions contemplated by this Agreement | | | 9.6 | |
| transactions contemplated hereby | | | 9.6 | |
| willful and material breach | | | 8.2(a) | |
| Subject to this Agreement: |
|
| to this Agreement: |
|