Company Valuation: Ames National Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2025 2026 2027
Market Cap 1 222.7 191.9 204.2 280.3 -
Change - - - 37.31% -
Enterprise Value (EV) 222.7 191.9 204.2 280.3 280.3
Change - - - 37.31% 0%
P/E - 17.8x 10.7x 11.6x 11.2x
PBR - - - 1.27x 1.19x
PEG - - - 0.4x 3.05x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - 0.96 1.08
Rate of return - - - 3.03% 3.41%
EPS 2 - 1.2 2.14 2.72 2.82
Distribution rate - - - 35.3% 38.3%
Net sales - - - - -
EBITDA - - - - -
EBIT - - - - -
Net income 1 23.91 10.82 19.03 24.1 25
Net Debt - - - - -
Reference price 2 24.49 21.34 22.96 31.65 31.65
Nbr of stocks (in thousands) 9,092 8,992 8,892 8,857 -
Announcement Date 21/01/22 19/01/24 23/01/26 - -
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.64x - - - 28Cr
13.21x - - 1.9% 89TCr
6.33x - - 4.9% 41TCr
11.88x - - 2.17% 38TCr
6.72x - - 4.71% 36TCr
12.19x - - 4.27% 34TCr
6.23x - - 4.95% 33TCr
6.82x - - 4.67% 30TCr
17.45x - - 2.41% 28TCr
14.32x - - 2.75% 26TCr
Average 10.68x 3.64% 35.5TCr
Weighted average by Cap. 10.74x 3.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ATLO Stock
  4. Valuation Ames National Corporation