Company Valuation: First Northern Community Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 131.2 136.4 113 131.5 151.8 209.8
Change - 3.98% -17.11% 16.36% 15.41% 38.24%
Enterprise Value (EV) 1 -141.5 -217.2 -89.91 -32.81 19.92 59.9
Change - -53.48% 58.6% 63.51% 160.71% 200.72%
P/E 10.7x 9.76x 7.08x 6.03x 7.67x 10x
PBR 0.87x 0.9x 0.9x 0.83x 0.86x 0.98x
PEG - 0.6x 0.5x 0.2x -1x 1.33x
Capitalization / Revenue 2.52x 2.45x 1.86x 1.83x 2.15x 2.85x
EV / Revenue -2.71x -3.9x -1.48x -0.46x 0.28x 0.81x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.7052 0.8227 0.9416 1.279 1.181 1.27
Distribution rate - - - - - -
Net sales 1 52.14 55.63 60.73 71.88 70.63 73.57
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 12.16 14.19 15.88 21.55 20.03 21.13
Net Debt 1 -272.6 -353.5 -202.9 -164.3 -131.9 -149.9
Reference price 2 7.54 8.03 6.66 7.71 9.06 12.72
Nbr of stocks (in thousands) 17,401 16,979 16,962 17,069 16,752 16,492
Announcement Date 3/8/21 3/14/22 3/10/23 3/11/24 3/7/25 3/13/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 292M
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.35x 3.72% 351.29B
Weighted average by Cap. 10.51x 3.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. FNRN Stock
  4. Valuation First Northern Community Bancorp