Company Valuation: Golden State Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.21 31.36 37.25 54.84 61.39 72.31
Change - 24.42% 18.79% 47.22% 11.93% 17.8%
Enterprise Value (EV) 1 -44.02 -30.42 -8.939 -42.35 -8.193 8.353
Change - 30.9% 70.62% -373.75% 80.65% 201.95%
P/E -43.9x 9.5x 5.79x 7.47x 9.3x 9.46x
PBR 0.81x 0.92x 0.69x 0.71x 0.88x 0.89x
PEG - -0x 0.1x -0.89x 2.04x 0.8x
Capitalization / Revenue 2.34x 1.95x 1.61x 2.11x 2.29x 2.12x
EV / Revenue -4.09x -1.89x -0.39x -1.63x -0.31x 0.25x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3127 1.79 3.11 2.85 2.98 3.32
Distribution rate - - - - - -
Net sales 1 10.77 16.12 23.17 26 26.77 34.07
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 -0.5744 3.553 7.685 7.622 8.119 9.329
Net Debt 1 -69.23 -61.78 -46.19 -97.19 -69.58 -63.96
Reference price 2 13.72 17.00 18.00 21.30 27.71 31.40
Nbr of stocks (in thousands) 1,837 1,845 2,070 2,575 2,215 2,303
Announcement Date 3/31/21 4/26/22 5/19/23 4/23/24 4/24/25 4/25/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 112M
6.42x - - 4.99% 349B
16.59x - - 1.02% 100B
15.23x - - 4.41% 80.7B
7.74x - - 6.49% 63.11B
5.05x - - 5.94% 56.15B
17.24x - - 3.07% 47.98B
12.93x - - 5.45% 43.61B
9.03x - - 4.76% 40.49B
11.14x - - 3.66% 37.83B
Average 11.26x 4.42% 81.92B
Weighted average by Cap. 9.87x 4.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GSBX Stock
  4. Valuation Golden State Bancorp
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!