Company Valuation: FirstSun Capital Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 848.7 1,108 1,049 1,911 - -
Change - 30.57% -5.31% 82.14% - -
Enterprise Value (EV) 848.7 1,108 1,049 1,911 1,911 1,911
Change - 30.57% -5.31% 82.14% 0% 0%
P/E 8.33x 14.9x 10.8x 19.7x 8.74x 8.11x
PBR - 1.07x 0.91x 0.96x 0.86x 0.77x
PEG - -0.4x 0.4x -0.5x 0x 1.03x
Capitalization / Revenue - 2.83x 2.47x 2.9x 2.58x 2.48x
EV / Revenue - 0x 0x 2.9x 2.58x 2.48x
EV / EBITDA - - - - - -
EV / EBIT - - 0x 7.11x 6.46x 6.73x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.08 2.69 3.47 1.975 4.45 4.8
Distribution rate - - - - - -
Net sales 1 - 391.5 424 659.7 742.1 770.7
EBITDA - - - - - -
EBIT 1 - - 147.5 268.9 295.6 284.2
Net income 1 103.5 75.63 97.94 78.82 195.6 200.3
Net Debt - - - - - -
Reference price 2 34.00 40.05 37.64 38.91 38.91 38.91
Nbr of stocks (in thousands) 24,961 27,667 27,880 48,186 - -
Announcement Date 1/26/24 1/27/25 1/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.08x - - - 1.91B
13.56x - - 1.89% 896B
6.48x - - 4.78% 425B
7.14x - - 4.53% 374B
11.38x - - 2.4% 343B
6.61x - - 4.76% 358B
6.67x - - 4.78% 307B
10.94x - - 4.8% 301B
17.61x - - 2.39% 283B
11.55x - - 2.24% 255B
Average 11.20x 3.62% 354.44B
Weighted average by Cap. 10.48x 3.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FirstSun Capital Bancorp

Historical PBR trend

Valuation ratios - PBR - FirstSun Capital Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FirstSun Capital Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FirstSun Capital Bancorp

  1. Stock Market
  2. Stocks
  3. FSUN Stock
  4. Valuation FirstSun Capital Bancorp