看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -29.9x - -33.0x | -31.4x |
| Selected Fwd P/E Multiple | 9.8x - 10.8x | 10.3x |
| Fair Value | $14.52 - $16.04 | $15.28 |
| Upside | -30.7% - -23.4% | -27.1% |
| Benchmarks | - | Full Ticker |
| ACNB Corporation | - | NasdaqCM:ACNB |
| National Bank Holdings Corporation | - | NYSE:NBHC |
| Hanmi Financial Corporation | - | NasdaqGS:HAFC |
| BayCom Corp | - | NasdaqGS:BCML |
| Bankwell Financial Group, Inc. | - | NasdaqGM:BWFG |
| Bank of Marin Bancorp | - | NasdaqCM:BMRC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ACNB | NBHC | HAFC | BCML | BWFG | BMRC | |||
| NasdaqCM:ACNB | NYSE:NBHC | NasdaqGS:HAFC | NasdaqGS:BCML | NasdaqGM:BWFG | NasdaqCM:BMRC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.1% | 8.1% | 13.6% | 6.4% | -12.0% | NM- | ||
| 3Y CAGR | 4.6% | 8.2% | -14.3% | 4.5% | -28.5% | NM- | ||
| Latest Twelve Months | -15.7% | -16.3% | -11.7% | -10.2% | -56.9% | -148.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 28.8% | 29.5% | 31.3% | 23.8% | 29.5% | 19.7% | ||
| Prior Fiscal Year | 29.9% | 34.0% | 31.9% | 26.7% | 36.3% | 18.9% | ||
| Latest Fiscal Year | 28.7% | 29.6% | 26.8% | 24.5% | 14.8% | -12.4% | ||
| Latest Twelve Months | 21.9% | 28.5% | 27.7% | 24.5% | 18.3% | -9.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.0x | 3.6x | 3.0x | 3.1x | 3.8x | 4.8x | ||
| LTM P/E Ratio | 18.2x | 12.7x | 10.9x | 12.5x | 20.8x | -52.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.9x | 12.7x | 20.8x | |||||
| Historical LTM P/E Ratio | -27.5x | 12.1x | 18.8x | |||||
| Selected P/E Multiple | -29.9x | -31.4x | -33.0x | |||||
| (x) LTM Net Income | (6) | (6) | (6) | |||||
| (=) Equity Value | 193 | 203 | 213 | |||||
| (/) Shares Outstanding | 16.1 | 16.1 | 16.1 | |||||
| Implied Value Range | 12.01 | 12.65 | 13.28 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.01 | 12.65 | 13.28 | 20.95 | ||||
| Upside / (Downside) | -42.7% | -39.6% | -36.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ACNB | NBHC | HAFC | BCML | BWFG | BMRC | |
| Value of Common Equity | 452 | 1,409 | 699 | 294 | 263 | 336 | |
| (/) Shares Outstanding | 10.5 | 38.1 | 30.0 | 11.0 | 7.7 | 16.1 | |
| Implied Stock Price | 42.84 | 37.00 | 23.35 | 26.83 | 34.17 | 20.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 42.84 | 37.00 | 23.35 | 26.83 | 34.17 | 20.95 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |