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 | 10.6x - 11.8x | 11.2x |
| Selected Fwd P/E Multiple | 6.8x - 7.5x | 7.2x |
| Fair Value | $26.14 - $28.89 | $27.52 |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | - | Full Ticker |
| John Marshall Bancorp, Inc. | - | NasdaqCM:JMSB |
| MVB Financial Corp. | - | NasdaqCM:MVBF |
| Colony Bankcorp, Inc. | - | NYSE:CBAN |
| Shore Bancshares, Inc. | - | NasdaqGS:SHBI |
| Burke & Herbert Financial Services Corp. | - | NasdaqCM:BHRB |
| MetroCity Bankshares, Inc. | - | NasdaqGS:MCBS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| JMSB | MVBF | CBAN | SHBI | BHRB | MCBS | |||
| NasdaqCM:JMSB | NasdaqCM:MVBF | NYSE:CBAN | NasdaqGS:SHBI | NasdaqCM:BHRB | NasdaqGS:MCBS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.5% | -5.1% | 18.5% | 21.9% | 15.6% | 7.6% | ||
| 3Y CAGR | -12.3% | -19.3% | 8.6% | 41.9% | -1.1% | 1.5% | ||
| Latest Twelve Months | 664.5% | -16.0% | 24.5% | 166.4% | 3803.1% | 21.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 32.7% | 20.6% | 18.9% | 20.8% | 25.4% | 44.4% | ||
| Prior Fiscal Year | 13.3% | 15.4% | 19.7% | 8.7% | 20.8% | 43.1% | ||
| Latest Fiscal Year | 31.8% | 13.5% | 21.2% | 22.3% | 15.0% | 45.8% | ||
| Latest Twelve Months | 33.2% | 13.1% | 23.3% | 25.8% | 31.4% | 45.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.7x | 2.1x | 2.4x | 2.5x | 2.6x | 4.8x | ||
| LTM P/E Ratio | 14.1x | 17.4x | 10.2x | 9.6x | 8.3x | 10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.3x | 10.2x | 17.4x | |||||
| Historical LTM P/E Ratio | 7.8x | 12.0x | 13.6x | |||||
| Selected P/E Multiple | 10.6x | 11.2x | 11.8x | |||||
| (x) LTM Net Income | 66 | 66 | 66 | |||||
| (=) Equity Value | 702 | 739 | 776 | |||||
| (/) Shares Outstanding | 25.5 | 25.5 | 25.5 | |||||
| Implied Value Range | 27.50 | 28.95 | 30.40 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.50 | 28.95 | 30.40 | 27.53 | ||||
| Upside / (Downside) | -0.1% | 5.1% | 10.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | JMSB | MVBF | CBAN | SHBI | BHRB | MCBS | |
| Value of Common Equity | 266 | 297 | 280 | 516 | 859 | 703 | |
| (/) Shares Outstanding | 14.2 | 12.7 | 17.5 | 33.4 | 15.0 | 25.5 | |
| Implied Stock Price | 18.76 | 23.35 | 16.05 | 15.45 | 57.24 | 27.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.76 | 23.35 | 16.05 | 15.45 | 57.24 | 27.53 | |
| 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 | |