Valuation Five Star Bancorp

Stocks

Real-time Estimate Cboe BZX 10:53:24 2026-10-01 EDT			5-day change	1st Jan Change
41.98 ^USD	-0.92%		-3.82%	+16.74%

09-20	Five Star Bancorp(NasdaqGS:FSBC) added to S&P Regional Banks Select Industry Index	CI
09-15	Five Star Bancorp Announces Appointment of Lydia Ramirez as Executive Vice President / Chief External Affairs Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	516.7	469.8	451.8	641.5	764.5	1,040	-	-
Change	-	-9.08%	-3.83%	41.99%	19.18%	35.98%	-	-
Enterprise Value (EV)	516.7	469.8	451.8	641.5	764.5	1,040	1,040	1,040
Change	-	-9.08%	-3.83%	41.99%	19.18%	35.98%	0%	0%
P/E	10.6x	10.4x	9.42x	13.3x	12.3x	12.1x	11.4x	10.1x
PBR	2.2x	1.86x	1.58x	1.62x	1.71x	1.66x	1.5x	1.34x
PEG	-	-1.34x	1.45x	-0.7x	0.4x	0.6x	1.85x	0.7x
Capitalization / Revenue	6.14x	4.26x	3.81x	5.08x	4.83x	5.27x	4.56x	4.02x
EV / Revenue	0x	0x	0x	0x	0x	5.27x	4.56x	4.02x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.77x	7.47x	6.37x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	0.6	0.75	0.8	0.8	1	1.09	1.18
Rate of return	4.83%	2.2%	2.86%	2.66%	2.24%	2.36%	2.57%	2.78%
EPS ²	2.83	2.61	2.78	2.26	2.9	3.498	3.714	4.215
Distribution rate	51.2%	23%	27%	35.4%	27.6%	28.6%	29.3%	28%
Net sales ¹	84.17	110.2	118.6	126.2	158.4	197.4	227.9	258.8
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	48.85	69.56	70.62	71.67	93.43	118.5	139.1	163.2
Net income ¹	42.44	44.8	47.73	45.67	61.61	79.26	90.82	103.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	30.00	27.24	26.18	30.09	35.78	42.37	42.37	42.37
Nbr of stocks (in thousands)	17,224	17,246	17,257	21,319	21,367	24,537	-	-
Announcement Date	1/31/22	1/30/23	1/29/24	1/27/25	1/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FIVE STAR BANCORP	12.11x	-	-	2.36%	1.04B
JPMORGAN CHASE & CO.	13.07x	-	-	1.92%	879B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.38x	-	-	4.86%	418B
BANK OF AMERICA CORPORATION	11.77x	-	-	2.19%	381B
AGRICULTURAL BANK OF CHINA LIMITED	6.76x	-	-	4.69%	358B
HSBC HOLDINGS PLC	12.16x	-	-	4.28%	340B
CHINA CONSTRUCTION BANK CORPORATION	6.31x	-	-	4.89%	336B
BANK OF CHINA LIMITED	6.89x	-	-	4.62%	304B
ROYAL BANK OF CANADA	17.25x	-	-	2.44%	273B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.75x	-	-	2.67%	265B
Average	10.75x			3.49%	355.52B
Weighted average by Cap.	10.70x			3.41%