Company Valuation: LCNB Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 242.8 202.8 175.4 213.5 232.5 268.4 -
Change - -16.48% -13.5% 21.7% 8.91% 15.44% -
Enterprise Value (EV) 242.8 202.8 175.4 213.5 232.5 268.4 268.4
Change - -16.48% -13.5% 21.7% 8.91% 15.44% 0%
P/E 11.8x 9.33x 14.3x 15.6x 10.1x 10.5x 10.2x
PBR 1.02x 1.01x 0.88x 0.84x 0.85x 0.93x 0.89x
PEG - 0.6x -0.3x -1.3x 0.1x 1x 3.33x
Capitalization / Revenue 4.25x 3.32x 3.11x 3.51x 3.31x 3.48x 3.44x
EV / Revenue 0x 0x 0x 0x 0x 3.48x 3.44x
EV / EBITDA - - - - - - -
EV / EBIT 0x - - 0x 0x 7.71x 7.71x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.77 0.81 0.85 0.88 0.88 0.88 0.88
Rate of return 3.94% 4.5% 5.39% 5.82% 5.37% 4.68% 4.68%
EPS 2 1.66 1.93 1.1 0.97 1.63 1.795 1.85
Distribution rate 46.4% 42% 77.3% 90.7% 54% 49% 47.6%
Net sales 1 57.12 61.04 56.35 60.8 70.22 77.15 78.1
EBITDA - - - - - - -
EBIT 1 25.01 - - 15.96 30.09 34.8 34.8
Net income 1 20.97 22.13 12.63 13.49 23.12 25.35 26.15
Net Debt - - - - - - -
Reference price 2 19.53 18.00 15.77 15.13 16.39 18.82 18.82
Nbr of stocks (in thousands) 12,433 11,267 11,124 14,110 14,187 14,255 -
Announcement Date 1/28/22 1/27/23 1/31/24 1/30/25 1/29/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.49x - - 4.67% 268M
6.65x - - 4.76% 352B
16.44x - - 1.03% 99.33B
15.29x - - 4.39% 80.06B
7.74x - - 6.49% 62.04B
5.08x - - 5.95% 56.37B
16.98x - - 3.16% 47.25B
12.83x - - 5.5% 42.8B
8.96x - - 4.8% 40.19B
10.83x - - 3.77% 36.62B
Average 11.13x 4.45% 81.72B
Weighted average by Cap. 9.88x 4.39%

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. LCNB Stock
  4. Valuation LCNB Corp.