Company Valuation: LCNB Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 242.8 202.8 175.4 213.5 232.5 274.4 - -
Change - -16.48% -13.5% 21.7% 8.91% 18.01% - -
Enterprise Value (EV) 242.8 202.8 175.4 213.5 232.5 274.4 274.4 274.4
Change - -16.48% -13.5% 21.7% 8.91% 18.01% 0% 0%
P/E 11.8x 9.33x 14.3x 15.6x 10.1x 10.4x 10.3x 9.99x
PBR 1.02x 1.01x 0.88x 0.84x 0.85x 0.96x 0.92x 0.88x
PEG - 0.6x -0.3x -1.3x 0.1x 0.8x 7.14x 3.88x
Capitalization / Revenue 4.25x 3.32x 3.11x 3.51x 3.31x 3.52x 3.5x 3.41x
EV / Revenue 0x 0x 0x 0x 0x 3.52x 3.5x 3.41x
EV / EBITDA - - - - - - - -
EV / EBIT 0x - - 0x 0x 7.68x 7.86x 7.62x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.77 0.81 0.85 0.88 0.88 0.88 0.88 0.88
Rate of return 3.94% 4.5% 5.39% 5.82% 5.37% 4.57% 4.57% 4.57%
EPS 2 1.66 1.93 1.1 0.97 1.63 1.85 1.877 1.925
Distribution rate 46.4% 42% 77.3% 90.7% 54% 47.6% 46.9% 45.7%
Net sales 1 57.12 61.04 56.35 60.8 70.22 78 78.4 80.45
EBITDA - - - - - - - -
EBIT 1 25.01 - - 15.96 30.09 35.75 34.9 36
Net income 1 20.97 22.13 12.63 13.49 23.12 26.29 26.67 27.37
Net Debt - - - - - - - -
Reference price 2 19.53 18.00 15.77 15.13 16.39 19.24 19.24 19.24
Nbr of stocks (in thousands) 12,433 11,267 11,124 14,110 14,187 14,262 - -
Announcement Date 28/01/22 27/01/23 31/01/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.4x - - 4.57% 27Cr
13.46x - - 1.9% 89TCr
6.17x - - 5.03% 43TCr
6.96x - - 4.6% 38TCr
11.5x - - 2.36% 35TCr
6.26x - - 4.94% 34TCr
6.89x - - 4.61% 32TCr
11.38x - - 4.58% 32TCr
17.26x - - 2.44% 28TCr
13.17x - - 3% 24TCr
Average 10.35x 3.8% 35.4TCr
Weighted average by Cap. 10.49x 3.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LCNB Corp.

Historical PBR trend

Valuation ratios - PBR - LCNB Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LCNB Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LCNB Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - LCNB Corp.
  1. Stock Market
  2. Stocks
  3. LCNB Stock
  4. Valuation LCNB Corp.