Company Valuation: First United Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 124.2 130.8 157.2 218.1 243.2 296.6 - -
Change - 5.35% 20.18% 38.72% 11.55% 21.92% - -
Enterprise Value (EV) 124.2 130.8 157.2 218.1 243.2 296.6 296.6 296.6
Change - 5.35% 20.18% 38.72% 11.55% 21.92% 0% 0%
P/E 6.36x 5.23x 10.5x 10.7x 9.93x 10.8x 9.43x 8.84x
PBR 0.88x - 0.96x 1.22x 1.2x 1.35x 1.21x 1.09x
PEG - 0.2x -0.3x 0.3x 0.5x 0.9x 0.6x 1.32x
Capitalization / Revenue 1.69x - 2.2x 2.73x 2.74x 3.02x 2.86x 2.71x
EV / Revenue 0x - 0x 0x 0x 3.02x 2.86x 2.71x
EV / EBITDA - - - - - - - -
EV / EBIT - - 0x 0x 0x 7.07x 6.59x 6.21x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.6 - 0.8 0.84 0.96 1.06 1.12 1.12
Rate of return 3.2% - 3.4% 2.49% 2.56% 2.31% 2.44% 2.44%
EPS 2 2.95 3.76 2.24 3.15 3.77 4.245 4.87 5.195
Distribution rate 20.3% - 35.7% 26.7% 25.5% 25% 23% 21.6%
Net sales 1 73.66 - 71.34 79.8 88.68 98.13 103.6 109.6
EBITDA - - - - - - - -
EBIT 1 - - 21.1 30.16 35.28 41.94 44.97 47.73
Net income 1 19.77 25.05 15.06 20.57 24.52 27.96 31.35 33.17
Net Debt - - - - - - - -
Reference price 2 18.76 19.65 23.51 33.71 37.44 45.92 45.92 45.92
Nbr of stocks (in thousands) 6,618 6,656 6,686 6,469 6,497 6,458 - -
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.($)
10.82x - - 2.31% 297M
13.45x - - 1.9% 888B
6.35x - - 4.81% 429B
7.1x - - 4.55% 375B
6.64x - - 4.73% 361B
11.32x - - 2.42% 341B
6.75x - - 4.75% 310B
10.82x - - 4.84% 298B
17.51x - - 2.41% 279B
11.43x - - 2.26% 252B
Average 10.22x 3.5% 353.32B
Weighted average by Cap. 10.38x 3.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First United Corporation

Historical PBR trend

Valuation ratios - PBR - First United Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First United Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First United Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - First United Corporation
  1. Stock Market
  2. Stocks
  3. FUNC Stock
  4. Valuation First United Corporation