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 Ps Multiple | 1.9x - 2.1x | 2.0x |
| Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
| Fair Value | $19.86 - $21.96 | $20.91 |
| Upside | -14.7% - -5.7% | -10.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Old Point Financial Corporation | - | NasdaqCM:OPOF |
| Richmond Mutual Bancorporation, Inc. | - | NasdaqCM:RMBI |
| Isabella Bank Corporation | - | OTCPK:ISBA |
| AmeriServ Financial, Inc. | - | NasdaqGM:ASRV |
| United Bancshares, Inc. | - | OTCPK:UBOH |
| First Savings Financial Group, Inc. | - | NasdaqCM:FSFG |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| OPOF | RMBI | ISBA | ASRV | UBOH | FSFG | |||
| NasdaqCM:OPOF | NasdaqCM:RMBI | OTCPK:ISBA | NasdaqGM:ASRV | OTCPK:UBOH | NasdaqCM:FSFG | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.1% | 6.1% | 3.6% | 1.5% | 0.2% | -3.8% | ||
| 3Y CAGR | 4.8% | 0.1% | 0.7% | -1.6% | -7.5% | -27.6% | ||
| Latest Twelve Months | 2.4% | 2.8% | -3.7% | 18.1% | 2.3% | -8.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.3% | 17.1% | 24.5% | 7.2% | 24.1% | 15.7% | ||
| Prior Fiscal Year | 13.0% | 22.7% | 25.5% | -7.4% | 21.1% | 9.7% | ||
| Latest Fiscal Year | 15.6% | 21.9% | 20.3% | 6.8% | 21.9% | 20.0% | ||
| Latest Twelve Months | 15.6% | 21.9% | 20.3% | 6.8% | 21.9% | 25.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 3.0x | 2.7x | 2.3x | 0.7x | 1.8x | 2.2x | ||
| LTM P/E Ratio | 19.3x | 12.5x | 11.5x | 9.8x | 8.4x | 8.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 2.3x | 3.0x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.2x | 2.3x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 74 | 74 | 74 | |||||
| (=) Equity Value | 140 | 148 | 155 | |||||
| (/) Shares Outstanding | 6.9 | 6.9 | 6.9 | |||||
| Implied Value Range | 20.43 | 21.51 | 22.58 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.43 | 21.51 | 22.58 | 23.28 | ||||
| Upside / (Downside) | -12.2% | -7.6% | -3.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | OPOF | RMBI | ISBA | ASRV | UBOH | FSFG | |
| Value of Common Equity | 184 | 117 | 159 | 35 | 77 | 160 | |
| (/) Shares Outstanding | 5.1 | 9.6 | 7.4 | 16.5 | 3.0 | 6.9 | |
| Implied Stock Price | 36.00 | 12.17 | 21.50 | 2.14 | 25.68 | 23.28 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 36.00 | 12.17 | 21.50 | 2.14 | 25.68 | 23.28 | |
| 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 | |