Company Valuation: BayCom Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 197.8 244.6 270.6 296.3 318.2 327.3 -
Change - 23.63% 10.65% 9.47% 7.41% 2.86% -
Enterprise Value (EV) 197.8 244.6 270.6 296.3 318.2 327.3 327.3
Change - 23.63% 10.65% 9.47% 7.41% 2.86% 0%
P/E 9.87x 9.21x 10.4x 12.8x 13.5x 24.7x 12.8x
PBR 0.78x 0.77x 0.87x 0.92x 0.96x 0.97x 0.94x
PEG - 1.09x 1x -1.71x 3.54x -0.6x 0.1x
Capitalization / Revenue 2.72x 2.53x 2.77x 3.25x 3.37x 3.25x 3.14x
EV / Revenue 0x 0x 0x 0x 0x 3.25x 3.14x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.2 0.4 0.45 0.9 1.2 1.2
Rate of return - 1.05% 1.7% 1.68% 3.06% 3.98% 3.98%
EPS 2 1.9 2.06 2.27 2.1 2.18 1.22 2.365
Distribution rate - 9.71% 17.6% 21.4% 41.3% 98.4% 50.7%
Net sales 1 72.81 96.71 97.87 91.14 94.45 100.8 104.4
EBITDA - - - - - - -
EBIT 28.95 41.45 - 33.38 36.68 - -
Net income 1 20.69 26.99 27.42 23.61 23.93 13.35 25.95
Net Debt - - - - - - -
Reference price 2 18.76 18.98 23.59 26.84 29.40 30.18 30.18
Nbr of stocks (in thousands) 10,546 12,887 11,473 11,038 10,824 10,846 -
Announcement Date 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.74x - - 3.98% 33Cr
6.55x - - 4.89% 36TCr
17.07x - - 0.99% 10TCr
15.17x - - 4.43% 8.07TCr
7.85x - - 6.4% 6.44TCr
5.16x - - 5.82% 5.72TCr
17.73x - - 2.99% 4.93TCr
13.35x - - 5.24% 4.52TCr
9.37x - - 4.59% 4.2TCr
11.59x - - 3.47% 3.84TCr
Average 12.86x 4.28% 8.39TCr
Weighted average by Cap. 10.08x 4.37%

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. BCML Stock
  4. Valuation BayCom Corp
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!