Company Valuation: First United Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 124.2 130.8 157.2 218.1 243.2 292.4 -
Change - 5.35% 20.18% 38.72% 11.55% 20.19% -
Enterprise Value (EV) 124.2 130.8 157.2 218.1 243.2 292.4 292.4
Change - 5.35% 20.18% 38.72% 11.55% 20.19% 0%
P/E 6.36x 5.23x 10.5x 10.7x 9.93x 10.4x 9.64x
PBR 0.88x - 0.96x 1.22x 1.2x 1.32x 1.2x
PEG - 0.2x -0.3x 0.3x 0.5x 0.7x 1.18x
Capitalization / Revenue 1.69x - 2.2x 2.73x 2.74x 3.05x 2.88x
EV / Revenue 0x - 0x 0x 0x 3.05x 2.88x
EV / EBITDA - - - - - - -
EV / EBIT - - 0x 0x 0x 7.18x 6.71x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.6 - 0.8 0.84 0.96 1.04 1.1
Rate of return 3.2% - 3.4% 2.49% 2.56% 2.29% 2.43%
EPS 2 2.95 3.76 2.24 3.15 3.77 4.35 4.705
Distribution rate 20.3% - 35.7% 26.7% 25.5% 23.9% 23.4%
Net sales 1 73.66 - 71.34 79.8 88.68 95.75 101.4
EBITDA - - - - - - -
EBIT 1 - - 21.1 30.16 35.28 40.7 43.6
Net income 1 19.77 25.05 15.06 20.57 24.52 28.25 30.15
Net Debt - - - - - - -
Reference price 2 18.76 19.65 23.51 33.71 37.44 45.35 45.35
Nbr of stocks (in thousands) 6,618 6,656 6,686 6,469 6,497 6,447 -
Announcement Date 2/4/22 3/24/23 2/5/24 2/5/25 2/4/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.54x - - 2.27% 296M
13.65x - - 1.84% 912B
13.21x - - 1.93% 432B
5.77x - - 5.37% 370B
12.43x - - 4.15% 345B
19.09x - - 2.23% 300B
5.37x - - 5.68% 282B
12.18x - - 2.15% 267B
5.83x - - 5.37% 259B
14.78x - - 2.67% 251B
Average 11.28x 3.37% 341.84B
Weighted average by Cap. 11.79x 3.17%

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. FUNC Stock
  4. Valuation First United Corporation