Company Valuation: BayCom Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 197.8 244.6 270.6 296.3 318.2 365.2 -
Change - 23.63% 10.65% 9.47% 7.41% 14.75% -
Enterprise Value (EV) 197.8 244.6 270.6 296.3 318.2 365.2 365.2
Change - 23.63% 10.65% 9.47% 7.41% 14.75% 0%
P/E 9.87x 9.21x 10.4x 12.8x 13.5x 14.7x 12x
PBR 0.78x 0.77x 0.87x 0.92x 0.96x 1.05x 1x
PEG - 1.09x 1x -1.71x 3.54x 2.67x 0.5x
Capitalization / Revenue 2.72x 2.53x 2.77x 3.25x 3.37x 3.61x 3.46x
EV / Revenue 0x 0x 0x 0x 0x 3.61x 3.46x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x - 0x 0x 8.69x 8.38x
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% 3.56% 3.56%
EPS 2 1.9 2.06 2.27 2.1 2.18 2.3 2.81
Distribution rate - 9.71% 17.6% 21.4% 41.3% 52.2% 42.7%
Net sales 1 72.81 96.71 97.87 91.14 94.45 101.1 105.4
EBITDA - - - - - - -
EBIT 1 28.95 41.45 - 33.38 36.68 42 43.6
Net income 1 20.69 26.99 27.42 23.61 23.93 25.13 30.91
Net Debt - - - - - - -
Reference price 2 18.76 18.98 23.59 26.84 29.40 33.70 33.70
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.5x - - 3.6% 361M
20.12x - - 0.87% 105B
14.7x - - 4.62% 75.54B
7.68x - - 6.67% 60.48B
4.79x - - 6.28% 54.09B
18.59x - - 2.85% 51.72B
9.72x - - 4.48% 43.04B
12.64x - - 5.53% 42.02B
10.26x - - 3.92% 33.82B
9.88x - - 5.78% 32.3B
Average 12.29x 4.46% 49.87B
Weighted average by Cap. 13.11x 4.16%

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