Projected Income Statement: Ameris Bancorp

Forecast Balance Sheet: Ameris Bancorp

Forecast Balance Sheet - Ameris Bancorp
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/30/25 1/29/26 - - -
Estimates

Cash Flow Forecast: Ameris Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 18.12 25.45 13.57 17.53 13.48 20.54
Change - 40.47% -46.68% 29.21% -23.12% 52.4%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 2/26/21 2/28/22 2/28/23 2/28/24 2/28/25 2/26/26
1USD in Million
Estimates

Forecast Financial Ratios: Ameris Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 45% 47.52% 47.41% 46.12% 50.01% 48.9% 49.47% 49.9%
EBT Margin (%) - 49.13% 42.51% 33% 42.41% 44.07% 39.96% 44.49% 44.81%
Net margin (%) - 37.33% 32.51% 24.88% 31.97% 34.03% 30.1% 34.29% 34.01%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.69% 1.39% 1.09% 1.33% 1.53% 1.48% 1.53% 1.49%
ROE - 13.33% 11.24% 8.12% 10.01% 10.52% 10.29% 10.56% 10.8%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.6 0.6 0.6 0.65 0.8 0.81 0.85 0.88
Change - - 0% 0% 8.33% 23.08% 1.25% 4.94% 3.53%
Book Value Per Share 1 - 42.62 46.09 49.62 54.32 59.92 63.6 69.14 75.39
Change - - 8.14% 7.66% 9.47% 10.31% 6.13% 8.72% 9.04%
EPS 1 - 5.4 4.99 3.89 5.19 6 5.783 7.02 7.75
Change - - -7.59% -22.04% 33.42% 15.61% -3.62% 21.39% 10.4%
Nbr of stocks (in thousands) - 69,376 69,126 68,830 68,809 68,046 66,880 66,880 66,880
Announcement Date - 1/27/22 1/26/23 1/25/24 1/30/25 1/29/26 - - -
1USD
Estimates
2026 *2027 *
P/E 13.9x 11.5x
PBR 1.26x 1.16x
EV / Sales 4.17x 3.97x
Yield 1.01% 1.06%

EPS & Dividend

EPS & Dividend - Ameris Bancorp


Y-o-Y evolution of P/E

Valuation ratios - P/E - Ameris Bancorp
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Ameris Bancorp
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
Ratings Surperformance© - Ameris Bancorp
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
80.40USD
Average target price
94.17USD
Spread / Average Target
+17.12%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Ameris Bancorp
  1. Stock Market
  2. Stocks
  3. ABCB Stock
  4. Financials Ameris Bancorp