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 Pb Multiple | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.9x - 1.2x | 1.1x |
| Fair Value | $15.79 - $17.46 | $16.63 |
| Upside | -11.3% - -1.9% | -6.6% |
| Benchmarks | - | Full Ticker |
| Century Financial Corporation | - | OTCPK:CYFL |
| Farmers Bancorp (Frankfort IN) | - | OTCPK:FABP |
| Texas Community Bancshares, Inc. | - | NasdaqCM:TCBS |
| West Coast Community Bancorp | - | OTCPK:SCZC |
| KS Bancorp, Inc. | - | OTCPK:KSBI |
| Northeast Indiana Bancorp, Inc. | - | OTCPK:NIDB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CYFL | FABP | TCBS | SCZC | KSBI | NIDB | |||
| OTCPK:CYFL | OTCPK:FABP | NasdaqCM:TCBS | OTCPK:SCZC | OTCPK:KSBI | OTCPK:NIDB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.3% | NM- | NM- | 19.2% | 11.1% | -1.7% | ||
| 3Y CAGR | 19.0% | -24.8% | NM- | 11.6% | 0.3% | -16.1% | ||
| Latest Twelve Months | 12.5% | -24.9% | -78.0% | -15.8% | -0.8% | 1.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.9% | 29.2% | -0.7% | 37.7% | 26.6% | 32.3% | ||
| Prior Fiscal Year | 34.3% | 31.0% | -6.6% | 41.4% | 26.8% | 25.5% | ||
| Latest Fiscal Year | 36.3% | 15.6% | -12.4% | 32.1% | 24.4% | 25.1% | ||
| Latest Twelve Months | 36.3% | 18.5% | -12.4% | 32.1% | 24.4% | 25.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.1% | 12.0% | 0.1% | 14.4% | 12.9% | 12.6% | ||
| Prior Fiscal Year | 17.2% | 16.5% | -1.3% | 16.4% | 16.8% | 9.5% | ||
| Latest Twelve Months | 18.0% | 8.5% | -2.5% | 10.5% | 14.4% | 9.1% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 16.3% | 6.8% | -2.7% | 9.0% | 13.4% | 9.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.0x | 2.1x | 4.4x | 4.4x | 2.3x | 2.5x | ||
| Price / LTM EPS | 8.2x | 11.5x | -35.4x | 13.7x | 9.4x | 9.9x | ||
| Price / Book | NA | 1.0x | 0.9x | 1.2x | 1.3x | 0.9x | ||
| Price / Fwd Book | 1.3x | 1.0x | 0.9x | 1.2x | 1.3x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.1x | 1.3x | |||||
| Historical P/B Ratio | 0.9x | 1.1x | 1.2x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 48 | 48 | 48 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CYFL | FABP | TCBS | SCZC | KSBI | NIDB | |
| Value of Common Equity | 73 | 69 | 46 | 405 | 58 | 43 | |
| (/) Shares Outstanding | 1.7 | 1.8 | 2.8 | 10.6 | 1.1 | 2.4 | |
| Implied Stock Price | 44.25 | 37.50 | 16.24 | 38.34 | 52.00 | 17.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 44.25 | 37.50 | 16.24 | 38.34 | 52.00 | 17.80 | |
| 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 | |