Suspension of trading

Valuation CAMB BANCORP

Stocks

Delayed Nasdaq Other stock markets 16:00:00 2024-07-12 EDT			5-day change	1st Jan Change
73.59 ^USD	-0.42%		-.--%	-

24-07-15	Eastern Bankshares Closes Cambridge Bancorp Merger; Names David Rosato as CFO	MT
24-07-14	Cambridge Bancorp(NasdaqGM:CATC) dropped from NASDAQ Composite Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	341.8	427.1	483.2	651.8	647.5	544.5
Change	-	24.97%	13.14%	34.88%	-0.66%	-15.9%
Enterprise Value (EV) ¹	428.1	565.9	501.1	532.5	748	987
Change	-	32.18%	-11.44%	6.27%	40.46%	31.95%
P/E	14.4x	14.9x	13.9x	12.2x	11.4x	16x
PBR	2.05x	1.51x	1.2x	1.49x	1.25x	1.02x
PEG	-	-2.15x	-2.2x	0.2x	-2.25x	-0.4x
Capitalization / Revenue	3.59x	3.81x	3.42x	3.75x	3.55x	3.37x
EV / Revenue	4.5x	5.05x	3.54x	3.07x	4.1x	6.11x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	1.96	2.04	2.12	2.38	2.56	2.68
Rate of return	2.35%	2.55%	3.04%	2.54%	3.08%	3.86%
EPS ²	5.77	5.37	5.03	7.69	7.3	4.34
Distribution rate	34%	38%	42.1%	30.9%	35.1%	61.8%
Net sales ¹	95.08	112.1	141.4	173.6	182.3	161.6
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	23.88	25.26	31.96	54.02	52.91	34.11
Net Debt ¹	86.32	138.7	17.88	-119.3	100.5	442.4
Reference price ²	83.25	80.15	69.75	93.59	83.06	69.40
Nbr of stocks (in thousands)	4,106	5,329	6,928	6,965	7,796	7,846
Announcement Date	3/18/19	3/17/20	3/15/21	3/14/22	3/16/23	3/12/24