Company Valuation: Plumas Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 216.8 242.7 278.7 310.8 438.8 - -
Change - 11.99% 14.82% 11.53% 41.15% - -
Enterprise Value (EV) 216.8 242.7 278.7 310.8 438.8 438.8 438.8
Change - 11.99% 14.82% 11.53% 41.15% 0% 0%
P/E 8.29x 8.24x 9.85x 9.84x 10.7x 10.7x 10.5x
PBR - 1.65x 1.57x 1.19x 1.62x 1.42x 1.29x
PEG - 0.7x -2.25x -1.82x 0.4x 54.14x 6.43x
Capitalization / Revenue - 3.01x 3.38x 3.16x 3.8x 3.7x 3.59x
EV / Revenue - 0x 0x 0x 3.8x 3.7x 3.59x
EV / EBITDA - - - - - - -
EV / EBIT - 0x 0x 0x 7.73x 7.44x 7.16x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 1 1.08 1.2 1.32 1.373 1.427
Rate of return - 2.42% 2.29% 2.69% 2.09% 2.18% 2.26%
EPS 2 4.47 5.02 4.8 4.54 5.905 5.917 6.013
Distribution rate - 19.9% 22.5% 26.4% 22.4% 23.2% 23.7%
Net sales 1 - 80.52 82.47 98.3 115.4 118.6 122.1
EBITDA - - - - - - -
EBIT 1 - 42.99 40.2 46.44 56.72 58.96 61.24
Net income 1 26.44 29.78 28.62 29.62 41.65 41.39 42.05
Net Debt - - - - - - -
Reference price 2 37.05 41.35 47.26 44.69 63.05 63.05 63.05
Nbr of stocks (in thousands) 5,850 5,870 5,897 6,956 6,959 - -
Announcement Date 18/1/23 17/1/24 15/1/25 21/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.68x - - 2.09% 439M
13.45x - - 1.9% 890B
6.13x - - 5.07% 424B
6.97x - - 4.6% 375B
11.53x - - 2.36% 352B
6.26x - - 4.94% 336B
6.88x - - 4.61% 324B
11.49x - - 4.51% 321B
17.47x - - 2.41% 279B
11.23x - - 2.3% 247B
Average 10.21x 3.48% 354.76B
Weighted average by Cap. 10.41x 3.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Plumas Bancorp

Historical PBR trend

Valuation ratios - PBR - Plumas Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Plumas Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Plumas Bancorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - Plumas Bancorp
  1. Stock Market
  2. Stocks
  3. PLBC Stock
  4. Valuation Plumas Bancorp