Company Valuation: BayCom Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 197.8 244.6 270.6 296.3 318.2 332.8 -
Change - 23.63% 10.65% 9.47% 7.41% 4.57% -
Enterprise Value (EV) 197.8 244.6 270.6 296.3 318.2 332.8 332.8
Change - 23.63% 10.65% 9.47% 7.41% 4.57% 0%
P/E 9.87x 9.21x 10.4x 12.8x 13.5x 24.6x 12.8x
PBR 0.78x 0.77x 0.87x 0.92x 0.96x 0.98x 0.95x
PEG - 1.09x 1x -1.71x 3.54x -0.6x 0.1x
Capitalization / Revenue 2.72x 2.53x 2.77x 3.25x 3.37x 3.33x 3.2x
EV / Revenue 0x 0x 0x 0x 0x 3.33x 3.2x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x - 0x 0x 8.76x 8.24x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.2 0.4 0.45 0.9 1.2 1.2
Rate of return - 1.05% 1.7% 1.68% 3.06% 3.91% 3.91%
EPS 2 1.9 2.06 2.27 2.1 2.18 1.247 2.4
Distribution rate - 9.71% 17.6% 21.4% 41.3% 96.3% 50%
Net sales 1 72.81 96.71 97.87 91.14 94.45 100 103.8
EBITDA - - - - - - -
EBIT 1 28.95 41.45 - 33.38 36.68 38 40.4
Net income 1 20.69 26.99 27.42 23.61 23.93 13.64 26.29
Net Debt - - - - - - -
Reference price 2 18.76 18.98 23.59 26.84 29.40 30.71 30.71
Nbr of stocks (in thousands) 10,546 12,887 11,473 11,038 10,824 10,836 -
Announcement Date 1/27/22 1/26/23 1/25/24 1/23/25 1/22/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.83x - - 3.88% 335M
6.28x - - 5.02% 336B
17.99x - - 0.94% 110B
15.56x - - 4.37% 80.87B
8.18x - - 6.03% 67.51B
5.13x - - 5.86% 58.18B
18.83x - - 2.82% 52.37B
13.25x - - 5.24% 44.32B
9.48x - - 4.54% 42.49B
10.98x - - 3.66% 36.15B
Average 13.05x 4.23% 82.81B
Weighted average by Cap. 10.36x 4.35%

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. BCML Stock
  4. Valuation BayCom Corp