Company Valuation: Bank7 Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 208.6 233.4 251.2 436 387.4 532 - -
Change - 11.85% 7.66% 73.52% -11.14% 37.33% - -
Enterprise Value (EV) 208.6 233.4 251.2 436 387.4 532 532 532
Change - 11.85% 7.66% 73.52% -11.14% 37.33% 0% 0%
P/E 9.02x 7.95x 8.97x 9.64x 9.11x 15.4x 11.8x 9.55x
PBR 1.64x 1.62x 1.48x 2.05x 1.55x 1.87x 1.62x 1.39x
PEG - 0.3x -1.7x 0.2x -1.3x -0.8x 0.4x 0.4x
Capitalization / Revenue 3.76x 3.22x 2.74x 4.47x 4.02x 5.47x 3.92x 3x
EV / Revenue 0x 0x 0x 0x 0x 5.47x 3.92x 3x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.2x 7.42x 6.06x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.45 0.52 0.74 0.89 1.02 1.13 1.21 1.28
Rate of return 1.96% 2.03% 2.71% 1.91% 2.49% 2.02% 2.17% 2.29%
EPS 2 2.55 3.22 3.05 4.84 4.5 3.627 4.723 5.85
Distribution rate 17.6% 16.1% 24.3% 18.4% 22.7% 31.2% 25.6% 21.9%
Net sales 1 55.49 72.37 91.79 97.45 96.38 97.35 135.6 177.5
EBITDA - - - - - - - -
EBIT 1 35.09 43.72 58.37 60.35 57.46 57.83 71.68 87.85
Net income 1 23.2 29.64 28.28 45.7 43.07 34.86 49.51 63.92
Net Debt - - - - - - - -
Reference price 2 23.00 25.60 27.35 46.66 40.98 55.85 55.85 55.85
Nbr of stocks (in thousands) 9,071 9,116 9,186 9,343 9,453 9,526 - -
Announcement Date 1/28/22 1/26/23 1/29/24 1/16/25 1/15/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.4x - - 2.02% 532M
6.65x - - 4.76% 352B
16.44x - - 1.03% 99.33B
15.29x - - 4.39% 80.06B
7.74x - - 6.49% 62.04B
5.08x - - 5.95% 56.37B
16.98x - - 3.16% 47.25B
12.83x - - 5.5% 42.8B
8.93x - - 4.81% 40.04B
10.83x - - 3.77% 36.62B
Average 11.62x 4.19% 81.73B
Weighted average by Cap. 9.89x 4.39%

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. BSVN Stock
  4. Valuation Bank7 Corp.