Company Valuation: Plumas Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 216.8 242.7 278.7 310.8 439.5 -
Change - 11.99% 14.82% 11.53% 41.38% -
Enterprise Value (EV) 216.8 242.7 278.7 310.8 439.5 439.5
Change - 11.99% 14.82% 11.53% 41.38% 0%
P/E 8.29x 8.24x 9.85x 9.84x 11.1x 10.8x
PBR - 1.65x 1.57x 1.19x 1.54x 1.36x
PEG - 0.7x -2.25x -1.82x 0.4x 3.94x
Capitalization / Revenue - 3.01x 3.38x 3.16x 3.82x 3.69x
EV / Revenue - 0x 0x 0x 3.82x 3.69x
EV / EBITDA - - - - - -
EV / EBIT - 0x 0x 0x 7.81x 7.63x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 1 1.08 1.2 1.32 1.373
Rate of return - 2.42% 2.29% 2.69% 2.09% 2.17%
EPS 2 4.47 5.02 4.8 4.54 5.71 5.867
Distribution rate - 19.9% 22.5% 26.4% 23.1% 23.4%
Net sales 1 - 80.52 82.47 98.3 115.1 119.2
EBITDA - - - - - -
EBIT 1 - 42.99 40.2 46.44 56.29 57.58
Net income 1 26.44 29.78 28.62 29.62 40.15 40.99
Net Debt - - - - - -
Reference price 2 37.05 41.35 47.26 44.69 63.15 63.15
Nbr of stocks (in thousands) 5,850 5,870 5,897 6,956 6,959 -
Announcement Date 18/01/23 17/01/24 15/01/25 21/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.89x - - 2.12% 44Cr
6.12x - - 5.15% 33TCr
17.71x - - 0.96% 11TCr
14.93x - - 4.55% 7.76TCr
8.54x - - 5.88% 7.04TCr
5.04x - - 5.97% 5.68TCr
18.78x - - 2.82% 5.26TCr
12.84x - - 5.41% 4.36TCr
9.42x - - 4.56% 4.24TCr
11.16x - - 3.6% 3.71TCr
Average 11.54x 4.1% 8.16TCr
Weighted average by Cap. 10.20x 4.42%

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. PLBC Stock
  4. Valuation Plumas Bancorp