Company Valuation: Banner Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,078 2,161 1,840 2,301 2,136 2,418 -
Change - 3.98% -14.86% 25.07% -7.17% 13.21% -
Enterprise Value (EV) 2,078 2,161 1,840 2,301 2,136 2,418 2,418
Change - 3.98% -14.86% 25.07% -7.17% 13.21% 0%
P/E 10.5x 11.1x 10x 13.7x 11.1x 12x 10.7x
PBR 1.23x 1.48x 1.11x 1.3x 1.1x 1.16x 1.07x
PEG - -7.1x -1.67x -1.62x 0.7x 2.3x 0.9x
Capitalization / Revenue 3.5x 3.44x 2.97x 3.78x 3.16x 3.34x 3.03x
EV / Revenue 0x 0x 0x 0x 0x 3.34x 3.03x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.31x 7.16x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.64 1.76 1.92 1.92 1.94 2.063 2.117
Rate of return 2.7% 2.78% 3.58% 2.88% 3.1% 2.9% 2.98%
EPS 2 5.76 5.67 5.33 4.88 5.64 5.934 6.66
Distribution rate 28.5% 31% 36% 39.3% 34.4% 34.8% 31.8%
Net sales 1 593.3 628.4 620.4 608.6 675 723.4 798.5
EBITDA - - - - - - -
EBIT 1 223.1 251.9 262.7 223.2 255 291 337.9
Net income 1 201 195.4 183.6 168.9 195.4 207.9 242.6
Net Debt - - - - - - -
Reference price 2 60.67 63.20 53.56 66.77 62.66 71.15 71.15
Nbr of stocks (in thousands) 34,252 34,190 34,348 34,459 34,086 33,985 -
Announcement Date 1/20/22 1/19/23 1/18/24 1/22/25 1/21/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.99x - - 2.9% 2.42B
14.19x - - 1.76% 953B
13.4x - - 1.9% 438B
6.38x - - 4.86% 412B
13.06x - - 4% 366B
6.3x - - 4.89% 334B
6.76x - - 4.68% 298B
18.07x - - 2.35% 292B
15.17x - - 2.6% 273B
12.32x - - 2.12% 272B
Average 11.76x 3.21% 364.07B
Weighted average by Cap. 12.01x 3.02%

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. BANR Stock
  4. Valuation Banner Corporation