Company Valuation: Flagstar Bank, National Association

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,678 5,858 7,391 3,873 5,234 5,205 - -
Change - 3.17% 26.18% -47.6% 35.15% -0.56% - -
Enterprise Value (EV) 5,678 5,858 7,391 3,873 5,234 5,205 5,205 5,205
Change - 3.17% 26.18% -47.6% 35.15% -0.56% 0% 0%
P/E 10.2x 6.83x 3.16x -2.74x -25.2x 37x 9.29x 6.7x
PBR 0.87x 0.7x 0.72x 0.5x 0.69x 0.68x 0.62x 0.55x
PEG - 1.37x 0x 0x 0.3x -0x 0x 0.2x
Capitalization / Revenue 4.21x 3.57x 1.28x 1.52x 2.54x 2.38x 1.87x 1.67x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 1.87x 1.67x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 14.9x 5.35x 4.15x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.04 2.04 1.68 0.2 0.04 0.04 0.04 0.04
Rate of return 5.57% 7.91% 5.47% 2.14% 0.32% 0.32% 0.32% 0.32%
EPS 2 3.6 3.78 9.72 -3.4 -0.5 0.3388 1.35 1.871
Distribution rate 56.7% 54% 17.3% -5.88% -8% 11.8% 2.96% 2.14%
Net sales 1 1,350 1,643 5,783 2,552 2,062 2,183 2,783 3,118
EBITDA - - - - - - - -
EBIT 1 832 875 3,239 1 61 349.6 973.2 1,253
Net income 1 563 617 2,341 -1,125 -210 162.6 616 790.9
Net Debt - - - - - - - -
Reference price 2 36.63 25.80 30.69 9.33 12.59 12.54 12.54 12.54
Nbr of stocks (in thousands) 155,007 227,045 240,829 415,115 415,756 415,093 - -
Announcement Date 1/26/22 1/31/23 1/31/24 1/30/25 1/30/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.81x - - 0.32% 5.21B
6.62x - - 4.78% 353B
16.6x - - 1.02% 101B
15.42x - - 4.36% 81.69B
7.71x - - 6.52% 62.72B
5.08x - - 5.95% 56.51B
17.21x - - 3.12% 47.85B
12.73x - - 5.54% 42.75B
8.98x - - 4.79% 40.24B
11.04x - - 3.7% 37.77B
Average 13.82x 4.01% 82.86B
Weighted average by Cap. 10.11x 4.36%

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. FLG Stock
  4. Valuation Flagstar Bank, National Association
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!