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 | -85.5x - -94.5x | -90.0x |
| Selected Fwd P/E Multiple | -43.4x - -48.0x | -45.7x |
| Fair Value | $7.11 - $7.86 | $7.48 |
| Upside | -36.8% - -30.2% | -33.5% |
| Benchmarks | - | Full Ticker |
| PB Bankshares, Inc. | - | NasdaqCM:PBBK |
| Central Plains Bancshares, Inc. | - | NasdaqCM:CPBI |
| Marathon Bancorp, Inc. | - | OTCPK:MBBC |
| Catalyst Bancorp, Inc. | - | NasdaqCM:CLST |
| PFS Bancorp, Inc. | - | OTCPK:PFSB |
| NSTS Bancorp, Inc. | - | NasdaqCM:NSTS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PBBK | CPBI | MBBC | CLST | PFSB | NSTS | |||
| NasdaqCM:PBBK | NasdaqCM:CPBI | OTCPK:MBBC | NasdaqCM:CLST | OTCPK:PFSB | NasdaqCM:NSTS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.9% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 31.2% | NM- | NM- | NM- | -3.3% | NM- | ||
| Latest Twelve Months | -7.7% | -2.7% | -126.2% | -687.3% | -10.2% | 80.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.6% | 18.8% | 13.1% | -15.7% | 18.4% | -19.6% | ||
| Prior Fiscal Year | 15.6% | 12.9% | 21.6% | 5.7% | 19.2% | -80.9% | ||
| Latest Fiscal Year | 14.2% | 21.8% | -2.8% | -59.7% | 15.7% | -8.8% | ||
| Latest Twelve Months | 14.2% | 20.0% | -4.9% | -59.7% | 15.7% | -8.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 2.9x | 3.4x | 4.3x | 9.1x | 2.6x | 12.3x | ||
| LTM P/E Ratio | 20.3x | 17.0x | -88.3x | -15.2x | 16.6x | -139.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -88.3x | 16.6x | 20.3x | |||||
| Historical LTM P/E Ratio | -792.5x | -339.2x | -139.5x | |||||
| Selected P/E Multiple | -85.5x | -90.0x | -94.5x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 67 | 71 | 75 | |||||
| (/) Shares Outstanding | 9.8 | 9.8 | 9.8 | |||||
| Implied Value Range | 6.89 | 7.26 | 7.62 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6.89 | 7.26 | 7.62 | 11.25 | ||||
| Upside / (Downside) | -38.7% | -35.5% | -32.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PBBK | CPBI | MBBC | CLST | PFSB | NSTS | |
| Value of Common Equity | 37 | 63 | 28 | 46 | 15 | 110 | |
| (/) Shares Outstanding | 2.4 | 4.2 | 2.1 | 4.2 | 1.5 | 9.8 | |
| Implied Stock Price | 15.40 | 14.85 | 13.20 | 11.05 | 9.95 | 11.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.40 | 14.85 | 13.20 | 11.05 | 9.95 | 11.25 | |
| 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 | |