Valuation Independent Bank Corp.

Stocks

Real-time Estimate Cboe BZX 11:11:25 2026-09-29 EDT			5-day change	1st Jan Change
78.30 ^USD	-1.57%		-1.98%	+7.70%

09-17	Independent Bank Corp. Keeps Quarterly Dividend at $0.64 per Share, Payable Oct. 9 to Holders of Record Sept. 28	MT
09-17	Independent Bank Corp. Announces Quarterly Dividend, Payable on October 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,695	3,854	2,886	2,728	3,623	3,768	-	-
Change	-	43.01%	-25.11%	-5.48%	32.83%	3.99%	-	-
Enterprise Value (EV)	2,695	3,854	2,886	2,728	3,623	3,768	3,768	3,768
Change	-	43.01%	-25.11%	-5.48%	32.83%	3.99%	0%	0%
P/E	23.5x	14.8x	12.1x	14.2x	16.5x	11.2x	9.56x	9.38x
PBR	1.28x	1.33x	0.97x	0.91x	1.01x	1.05x	0.98x	-
PEG	-	0.2x	-2.55x	-0.9x	-9.32x	0.2x	0.6x	4.88x
Capitalization / Revenue	5.31x	5.29x	3.95x	3.95x	4.23x	3.64x	3.46x	3.3x
EV / Revenue	0x	0x	0x	0x	0x	3.64x	3.46x	3.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.95x	7.18x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.92	2.08	2.2	2.28	2.36	2.54	2.584	2.6
Rate of return	2.35%	2.46%	3.34%	3.55%	3.23%	3.19%	3.25%	3.27%
EPS ²	3.47	5.69	5.42	4.52	4.44	7.107	8.32	8.48
Distribution rate	55.3%	36.6%	40.6%	50.4%	53.2%	35.7%	31.1%	30.7%
Net sales ¹	507.4	727.9	731.1	689.7	857.5	1,034	1,088	1,142
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	266.4	361.4	338.4	283.4	332.7	473.8	524.7	-
Net income ¹	121	263.8	239.5	192.1	205.1	338.8	374.9	391.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	81.53	84.43	65.81	64.19	73.08	79.54	79.54	79.54
Nbr of stocks (in thousands)	33,050	45,642	43,853	42,495	49,577	47,369	-	-
Announcement Date	1/20/22	1/19/23	1/18/24	1/16/25	1/22/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDEPENDENT BANK CORP.	11.19x	-	-	3.19%	3.77B
AGRICULTURAL BANK OF CHINA LIMITED	6.68x	-	-	4.74%	352B
ICICI BANK LIMITED	16.13x	-	-	1.05%	97.33B
ANZ GROUP HOLDINGS LIMITED	15.53x	-	-	4.33%	81.25B
CRÉDIT AGRICOLE S.A.	7.64x	-	-	6.59%	61.04B
INDUSTRIAL BANK CO., LTD.	5.05x	-	-	5.99%	56.01B
FIFTH THIRD BANCORP	16.81x	-	-	3.19%	46.77B
PT BANK CENTRAL ASIA TBK	12.78x	-	-	5.52%	42.52B
QATAR NATIONAL BANK (Q.P.S.C.)	8.94x	-	-	4.81%	40.07B
BANK LEUMI LE-ISRAEL B.M.	10.78x	-	-	3.79%	36.12B
Average	11.15x			4.32%	81.67B
Weighted average by Cap.	9.86x			4.39%