Company Valuation: First Internet Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 463.5 224.4 209.1 312 181.7 221.6 - -
Change - -51.6% -6.8% 49.2% -41.76% 21.95% - -
Enterprise Value (EV) 463.5 224.4 209.1 312 181.7 221.6 221.6 221.6
Change - -51.6% -6.8% 49.2% -41.76% 21.95% 0% 0%
P/E 9.76x 6.56x 25.5x 12.5x -5.18x 11.9x 5.63x 4.88x
PBR 1.21x 0.6x 0.58x 0.81x 0.5x 0.61x 0.55x 0.5x
PEG - -0.3x -0.3x 0x 0x -0x 0x 0.3x
Capitalization / Revenue 4.99x 2.26x 2.61x 3.39x 1.53x 1.57x 1.38x 1.28x
EV / Revenue 0x 0x 0x 0x 0x 1.57x 1.38x 1.28x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.04x 2.72x 2.52x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.24
Rate of return 0.51% 0.99% 0.99% 0.67% 1.15% 0.95% 0.95% 0.95%
EPS 2 4.82 3.7 0.95 2.88 -4.03 2.125 4.508 5.2
Distribution rate 4.98% 6.49% 25.3% 8.33% -5.96% 11.3% 5.32% 4.62%
Net sales 1 92.82 99.44 80.14 92.03 118.4 140.7 160.7 173.2
EBITDA - - - - - - - -
EBIT 1 56.53 47.17 31.49 44.61 59.68 72.9 81.6 87.93
Net income 1 48.11 35.54 8.417 25.28 -35.17 18.87 40.12 46.47
Net Debt - - - - - - - -
Reference price 2 47.04 24.28 24.19 35.99 20.87 25.37 25.37 25.37
Nbr of stocks (in thousands) 9,854 9,240 8,644 8,668 8,706 8,734 - -
Announcement Date 1/19/22 1/25/23 1/24/24 1/22/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.13x - - 0.93% 225M
13.56x - - 1.89% 896B
6.48x - - 4.78% 425B
7.14x - - 4.53% 374B
6.61x - - 4.76% 358B
11.38x - - 2.4% 343B
6.67x - - 4.78% 307B
10.94x - - 4.8% 301B
17.61x - - 2.39% 283B
11.55x - - 2.24% 255B
Average 10.41x 3.35% 354.27B
Weighted average by Cap. 10.48x 3.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First Internet Bancorp

Historical PBR trend

Valuation ratios - PBR - First Internet Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First Internet Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First Internet Bancorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - First Internet Bancorp
  1. Stock Market
  2. Stocks
  3. INBK Stock
  4. Valuation First Internet Bancorp