Projected Income Statement: California BanCorp

Forecast Balance Sheet: California BanCorp

Fiscal Period: December 2022 2023 2024 2025 2026 2027
Net Debt - - - - - -
Change - - - - - -
Announcement Date 4/6/23 1/30/24 1/29/25 1/28/26 - -
Estimates

Cash Flow Forecast: California BanCorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1.767 1.753 1.081 0.302 0.552 0.346
Change - -0.79% -38.33% -72.06% 82.78% -37.32%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 7/2/21 5/6/22 4/6/23 3/15/24 4/1/25 3/13/26
1USD in Million
Estimates

Forecast Financial Ratios: California BanCorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - - - 38.73% 36.2% 43.92% 45.03% 46.26%
EBT Margin (%) - - - 37.79% 6.47% 48.82% 42.85% 42.39%
Net margin (%) - - - 26.57% 4.25% 35% 30.81% 30.45%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - 1.12% 0.18% 1.57% 1.38% 1.38%
ROE - - - 9.48% 1.43% 11.56% 9.57% 9.42%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - 0.42 0.44
Change - - - - - - - 4.76%
Book Value Per Share 1 - - - 15.69 15.86 17.79 19 20.53
Change - - - - 1.08% 12.17% 6.8% 8.04%
EPS 1 - - 0.88 1.39 0.22 1.93 1.738 1.85
Change - - - 57.95% -84.17% 777.27% -9.97% 6.47%
Nbr of stocks (in thousands) - - 17,940 18,319 32,165 32,323 32,151 32,151
Announcement Date - - 4/6/23 1/30/24 1/29/25 1/28/26 - -
1USD
Estimates
2026 *2027 *
P/E 12.3x 11.5x
PBR 1.12x 1.04x
EV / Sales 3.76x 3.54x
Yield 1.97% 2.06%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
21.36USD
Average target price
24.50USD
Spread / Average Target
+14.70%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. BCAL Stock
  4. KZ9 Stock
  5. Financials California BanCorp