Company Valuation: Plumas Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 216.8 242.7 278.7 310.8 434 -
Change - 11.99% 14.82% 11.53% 39.61% -
Enterprise Value (EV) 216.8 242.7 278.7 310.8 434 434
Change - 11.99% 14.82% 11.53% 39.61% 0%
P/E 8.29x 8.24x 9.85x 9.84x 11x 10.7x
PBR - 1.65x 1.57x 1.19x 1.53x 1.35x
PEG - 0.7x -2.25x -1.82x 0.4x 3.9x
Capitalization / Revenue - 3.01x 3.38x 3.16x 3.77x 3.64x
EV / Revenue - 0x 0x 0x 3.77x 3.64x
EV / EBITDA - - - - - -
EV / EBIT - 0x 0x 0x 7.71x 7.54x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 1 1.08 1.2 1.32 1.373
Rate of return - 2.42% 2.29% 2.69% 2.11% 2.19%
EPS 2 4.47 5.02 4.8 4.54 5.71 5.867
Distribution rate - 19.9% 22.5% 26.4% 23.1% 23.4%
Net sales 1 - 80.52 82.47 98.3 115.1 119.2
EBITDA - - - - - -
EBIT 1 - 42.99 40.2 46.44 56.29 57.58
Net income 1 26.44 29.78 28.62 29.62 40.15 40.99
Net Debt - - - - - -
Reference price 2 37.05 41.35 47.26 44.69 62.67 62.67
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.($)
10.92x - - 2.12% 434M
6.68x - - 4.76% 361B
17.66x - - 0.96% 108B
15.16x - - 4.43% 81.04B
7.93x - - 6.34% 65.18B
5.07x - - 5.94% 56.37B
17.73x - - 2.99% 49.33B
13.66x - - 5.11% 46.3B
9.29x - - 4.63% 41.64B
11.32x - - 3.56% 37.86B
Average 11.54x 4.08% 84.77B
Weighted average by Cap. 10.25x 4.3%

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. PLBC Stock
  4. Valuation Plumas Bancorp