Company Valuation: Baker Boyer Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 86.99 89.75 90.78 63.1 44.33 55.48
Change - 3.17% 1.15% -30.49% -29.74% 25.15%
Enterprise Value (EV) 1 -64.89 -20.65 85.1 74.9 32.33 -54.46
Change - 68.18% 512.19% -11.98% -56.84% -268.48%
P/E Ratio 17x 17x 12.2x 20.3x 24x 17.2x
PBR 1.42x 1.5x 2.19x 1.27x 0.82x 0.92x
PEG - 5.67x 0.3x -0.3x -0.6x 0.2x
Capitalization / Revenue 2.57x 2.58x 2.32x 1.83x 1.35x 1.54x
EV / Revenue -1.92x -0.59x 2.18x 2.17x 0.99x -1.51x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 3.24 3.28 3.28 2.64 2 2
Rate of return 4.76% 4.69% 4.65% 5.39% 5.82% 4.67%
EPS 2 4 4.12 5.76 2.41 1.43 2.49
Distribution rate 81% 79.6% 56.9% 110% 140% 80.3%
Net sales 1 33.81 34.84 39.08 34.56 32.75 35.96
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 5.235 5.374 7.552 3.172 1.894 3.307
Net Debt 1 -151.9 -110.4 -5.675 11.81 -12 -109.9
Reference price 2 68.00 70.00 70.50 49.00 34.34 42.80
Nbr of stocks (in thousands) 1,279 1,282 1,288 1,288 1,291 1,296
Announcement Date 3/23/21 3/30/22 3/30/23 2/23/24 3/22/25 3/18/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54.53M
14.37x - - 1.96% 859B
12.52x - - 2.11% 398B
6.04x - - 5.12% 390B
11.38x - - 4.55% 316B
5.89x - - 5.18% 309B
6.3x - - 4.95% 281B
17.56x - - 2.43% 278B
11.99x - - 2.24% 256B
16.16x - - 2.39% 223B
Average 11.36x 3.44% 330.92B
Weighted average by Cap. 11.61x 3.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BBBK Stock
  4. Valuation Baker Boyer Bancorp
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!