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 | 8.1x - 8.9x | 8.5x |
| Selected Fwd P/E Multiple | 7.2x - 8.0x | 7.6x |
| Fair Value | $30.44 - $33.64 | $32.04 |
| Upside | -13.8% - -4.8% | -9.3% |
| Benchmarks | - | Full Ticker |
| Richmond Mutual Bancorporation, Inc. | - | NasdaqCM:RMBI |
| LCNB Corp. | - | NasdaqCM:LCNB |
| City Holding Company | - | NasdaqGS:CHCO |
| Citizens Holding Company | - | OTCPK:CIZN |
| MainStreet Bancshares, Inc. | - | NasdaqCM:MNSB |
| Southern States Bancshares, Inc. | - | NasdaqGS:SSBK |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| RMBI | LCNB | CHCO | CIZN | MNSB | SSBK | |||
| NasdaqCM:RMBI | NasdaqCM:LCNB | NasdaqGS:CHCO | OTCPK:CIZN | NasdaqCM:MNSB | NasdaqGS:SSBK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -6.6% | 5.6% | -1.4% | NM- | 44.2% | ||
| 3Y CAGR | -5.6% | -13.7% | 10.0% | -9.9% | NM- | 23.4% | ||
| Latest Twelve Months | 0.3% | 55.9% | -1.3% | 24.8% | -166.3% | 14.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 20.1% | 24.3% | 39.6% | 14.9% | 27.9% | 34.3% | ||
| Prior Fiscal Year | 22.7% | 18.0% | 39.5% | 4.9% | 31.1% | 38.5% | ||
| Latest Fiscal Year | 21.9% | 16.9% | 39.8% | 12.0% | -20.5% | 37.0% | ||
| Latest Twelve Months | 21.0% | 19.4% | 39.8% | 10.0% | -21.7% | 37.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 3.1x | 2.5x | 5.9x | 1.1x | 2.4x | 3.5x | ||
| LTM P/E Ratio | 15.0x | 13.0x | 14.7x | 10.7x | -10.9x | 9.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -10.9x | 13.0x | 15.0x | |||||
| Historical LTM P/E Ratio | 7.7x | 10.0x | 12.3x | |||||
| Selected P/E Multiple | 8.1x | 8.5x | 8.9x | |||||
| (x) LTM Net Income | 37 | 37 | 37 | |||||
| (=) Equity Value | 300 | 316 | 332 | |||||
| (/) Shares Outstanding | 9.9 | 9.9 | 9.9 | |||||
| Implied Value Range | 30.27 | 31.86 | 33.46 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 30.27 | 31.86 | 33.46 | 35.33 | ||||
| Upside / (Downside) | -14.3% | -9.8% | -5.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RMBI | LCNB | CHCO | CIZN | MNSB | SSBK | |
| Value of Common Equity | 135 | 209 | 1,721 | 48 | 142 | 351 | |
| (/) Shares Outstanding | 9.6 | 14.2 | 14.5 | 5.6 | 7.5 | 9.9 | |
| Implied Stock Price | 14.00 | 14.74 | 118.80 | 8.50 | 19.05 | 35.33 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14.00 | 14.74 | 118.80 | 8.50 | 19.05 | 35.33 | |
| 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 | |