Company Valuation: First Business Financial Services, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 244.7 308.2 333.4 384 452 606.1 - -
Change - 25.91% 8.2% 15.16% 17.72% 34.09% - -
Enterprise Value (EV) 244.7 308.2 333.4 384 452 606.1 606.1 606.1
Change - 25.91% 8.2% 15.16% 17.72% 34.09% 0% 0%
P/E 7x 7.69x 9.26x 8.9x 9.14x 10.9x 10.4x 9.63x
PBR 1.06x 1.23x 1.2x 1.21x 1.26x 1.5x 1.35x 1.21x
PEG - 0.6x -1.05x 0.4x 0.6x 0.9x 2.1x 1.16x
Capitalization / Revenue 2.17x 2.43x 2.32x 2.5x 2.68x 3.27x 3.05x 2.8x
EV / Revenue 0x 0x 0x 0x 0x 3.27x 3.05x 2.8x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.97x 7.34x 6.87x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.72 0.79 0.91 1 1.16 1.36 1.406 1.4
Rate of return 2.47% 2.16% 2.27% 2.16% 2.14% 1.88% 1.94% 1.93%
EPS 2 4.17 4.75 4.33 5.2 5.94 6.622 6.95 7.525
Distribution rate 17.3% 16.6% 21% 19.2% 19.5% 20.5% 20.2% 18.6%
Net sales 1 112.8 127 143.9 153.5 168.4 185.4 198.6 216.1
EBITDA - - - - - - - -
EBIT 1 41.23 47.89 56.15 60.45 69.41 76.03 82.53 88.2
Net income 1 35.76 40.18 36.15 43.37 49.44 55.13 58.2 62.7
Net Debt - - - - - - - -
Reference price 2 29.17 36.55 40.10 46.29 54.30 72.43 72.43 72.43
Nbr of stocks (in thousands) 8,390 8,431 8,315 8,295 8,324 8,368 - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.94x - - 1.88% 606M
13.31x - - 1.92% 881B
5.99x - - 5.2% 416B
6.71x - - 4.77% 370B
11.51x - - 2.37% 350B
6.21x - - 5% 335B
6.67x - - 4.79% 311B
11.09x - - 4.68% 310B
17.36x - - 2.43% 279B
11.23x - - 2.3% 247B
Average 10.10x 3.53% 349.99B
Weighted average by Cap. 10.27x 3.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First Business Financial Services, Inc.

Historical PBR trend

Valuation ratios - PBR - First Business Financial Services, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First Business Financial Services, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First Business Financial Services, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - First Business Financial Services, Inc.
  1. Stock Market
  2. Stocks
  3. FBIZ Stock
  4. Valuation First Business Financial Services, Inc.