Company Valuation: LCNB Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 242.8 202.8 175.4 213.5 232.5 282.4 -
Change - -16.48% -13.5% 21.7% 8.91% 21.44% -
Enterprise Value (EV) 242.8 202.8 175.4 213.5 232.5 282.4 282.4
Change - -16.48% -13.5% 21.7% 8.91% 21.44% 0%
P/E 11.8x 9.33x 14.3x 15.6x 10.1x 11x 10.6x
PBR 1.02x 1.01x 0.88x 0.84x 0.85x 0.98x 0.94x
PEG - 0.6x -0.3x -1.3x 0.1x 1.1x 2.94x
Capitalization / Revenue 4.25x 3.32x 3.11x 3.51x 3.31x 3.66x 3.61x
EV / Revenue 0x 0x 0x 0x 0x 3.66x 3.61x
EV / EBITDA - - - - - - -
EV / EBIT 0x - - 0x 0x 8.09x 8.02x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.77 0.81 0.85 0.88 0.88 0.88 0.88
Rate of return 3.94% 4.5% 5.39% 5.82% 5.37% 4.44% 4.44%
EPS 2 1.66 1.93 1.1 0.97 1.63 1.8 1.865
Distribution rate 46.4% 42% 77.3% 90.7% 54% 48.9% 47.2%
Net sales 1 57.12 61.04 56.35 60.8 70.22 77.25 78.3
EBITDA - - - - - - -
EBIT 1 25.01 - - 15.96 30.09 34.9 35.2
Net income 1 20.97 22.13 12.63 13.49 23.12 25.42 26.32
Net Debt - - - - - - -
Reference price 2 19.53 18.00 15.77 15.13 16.39 19.81 19.81
Nbr of stocks (in thousands) 12,433 11,267 11,124 14,110 14,187 14,254 -
Announcement Date 28/1/22 27/1/23 31/1/24 30/1/25 29/1/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.01x - - 4.44% 282M
17.76x - - 0.95% 108B
15.21x - - 4.47% 78.9B
7.98x - - 6.02% 67.08B
5.22x - - 5.76% 59.21B
18.54x - - 2.88% 51.22B
12.86x - - 5.39% 43.03B
9.53x - - 4.51% 42.74B
10.78x - - 3.73% 34.84B
10.05x - - 5.7% 32.29B
Average 11.89x 4.38% 51.75B
Weighted average by Cap. 12.71x 4.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LCNB Stock
  4. Valuation LCNB Corp.