Company Valuation: East West Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 11,165 9,288 10,140 13,275 15,463 17,368 - -
Change - -16.81% 9.17% 30.92% 16.48% 12.32% - -
Enterprise Value (EV) 11,165 9,288 10,140 13,275 15,463 17,368 17,368 17,368
Change - -16.81% 9.17% 30.92% 16.48% 12.32% 0% 0%
P/E 12.9x 8.32x 8.8x 11.5x 11.8x 11.9x 11.2x 10.5x
PBR 1.91x 1.55x 1.45x 1.72x 1.74x 1.78x 1.6x 1.48x
PEG - 0.3x 2.68x 6.27x 0.8x 1x 1.72x 1.59x
Capitalization / Revenue 6.14x 3.96x 3.89x 5.08x 5.26x 5.44x 5.09x 4.74x
EV / Revenue 0x 0x 0x 0x 0x 5.44x 5.09x 4.74x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.38x 7.84x 7.27x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.32 1.6 1.92 2.2 2.4 3.2 3.364 3.6
Rate of return 1.68% 2.43% 2.67% 2.3% 2.14% 2.52% 2.65% 2.84%
EPS 2 6.1 7.92 8.18 8.33 9.52 10.63 11.32 12.06
Distribution rate 21.6% 20.2% 23.5% 26.4% 25.2% 30.1% 29.7% 29.8%
Net sales 1 1,817 2,345 2,608 2,614 2,937 3,194 3,410 3,660
EBITDA - - - - - - - -
EBIT 1 1,021 1,485 1,585 1,656 1,891 2,072 2,215 2,388
Net income 1 873 1,128 1,161 1,166 1,325 1,469 1,550 1,627
Net Debt - - - - - - - -
Reference price 2 78.68 65.90 71.95 95.76 112.39 126.76 126.76 126.76
Nbr of stocks (in thousands) 141,907 140,947 140,930 138,629 137,586 137,012 - -
Announcement Date 1/27/22 1/26/23 1/23/24 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.($)
11.94x - - 2.52% 17.38B
14.09x - - 1.77% 946B
13.24x - - 1.92% 433B
6.29x - - 4.93% 407B
12.67x - - 4.12% 355B
6.14x - - 5.02% 326B
17.57x - - 2.41% 283B
6.58x - - 4.88% 294B
11.83x - - 2.21% 261B
14.75x - - 2.68% 259B
Average 11.51x 3.25% 358.27B
Weighted average by Cap. 11.77x 3.08%

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. EWBC Stock
  4. Valuation East West Bancorp, Inc.