Company Valuation: Bank7 Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 208.6 233.4 251.2 436 387.4 493.3 -
Change - 11.85% 7.66% 73.52% -11.14% 27.35% -
Enterprise Value (EV) 208.6 233.4 251.2 436 387.4 493.3 493.3
Change - 11.85% 7.66% 73.52% -11.14% 27.35% 0%
P/E 9.02x 7.95x 8.97x 9.64x 9.11x 12.2x 11.6x
PBR 1.64x 1.62x 1.48x 2.05x 1.55x 1.76x 1.59x
PEG - 0.3x -1.7x 0.2x -1.3x -2.06x 2.02x
Capitalization / Revenue 3.76x 3.22x 2.74x 4.47x 4.02x 5.08x 4.84x
EV / Revenue 0x 0x 0x 0x 0x 5.08x 4.84x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.55x 8.15x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.45 0.52 0.74 0.89 1.02 1.11 1.17
Rate of return 1.96% 2.03% 2.71% 1.91% 2.49% 2.14% 2.26%
EPS 2 2.55 3.22 3.05 4.84 4.5 4.233 4.477
Distribution rate 17.6% 16.1% 24.3% 18.4% 22.7% 26.2% 26.1%
Net sales 1 55.49 72.37 91.79 97.45 96.38 97.2 102
EBITDA - - - - - - -
EBIT 1 35.09 43.72 58.37 60.35 57.46 57.73 60.56
Net income 1 23.2 29.64 28.28 45.7 43.07 40.66 43.22
Net Debt - - - - - - -
Reference price 2 23.00 25.60 27.35 46.66 40.98 51.79 51.79
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.23x - - 2.14% 493M
6.55x - - 4.81% 350B
17.71x - - 0.95% 108B
14.93x - - 4.5% 79.78B
8.11x - - 6.2% 67.01B
5.05x - - 5.98% 57.32B
17.96x - - 2.95% 49.97B
12.99x - - 5.37% 44.03B
9.48x - - 4.54% 42.49B
11.09x - - 3.63% 37.6B
Average 11.61x 4.11% 83.66B
Weighted average by Cap. 10.18x 4.33%

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.