Company Valuation: MIDWESTN FIN

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 585.5 394.4 507.9 496 422.3 605
Change - -32.65% 28.8% -2.34% -14.87% 43.27%
Enterprise Value (EV) 1 915.8 758.2 644.8 941.5 766.1 516.1
Change - -17.2% -14.96% 46.02% -18.62% -32.63%
P/E 12.4x 59.8x 7.41x 8.2x 20.2x -8.23x
PBR 1.15x 0.76x 0.96x 1.01x 0.81x 1.08x
PEG - -0.7x 0x -0.7x -0.3x 0x
Capitalization / Revenue 3.49x 2.42x 2.46x 2.37x 2.69x 10x
EV / Revenue 5.46x 4.65x 3.13x 4.5x 4.89x 8.53x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.81 0.88 0.9 0.95 0.97 0.97
Rate of return 2.24% 3.59% 2.78% 2.99% 3.6% 3.33%
EPS 2 2.93 0.41 4.37 3.87 1.33 -3.54
Distribution rate 27.6% 215% 20.6% 24.5% 72.9% -27.4%
Net sales 1 167.7 163.2 206.1 209.4 156.7 60.51
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 43.63 6.623 69.49 60.84 20.86 -60.29
Net Debt 1 330.3 363.9 136.8 445.4 343.9 -88.84
Reference price 2 36.23 24.50 32.37 31.75 26.91 29.12
Nbr of stocks (in thousands) 16,161 16,096 15,692 15,624 15,692 20,775
Announcement Date 3/6/20 3/11/21 3/10/22 3/13/23 3/8/24 3/11/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.02B
14.36x - - 1.74% 964B
13.78x - - 1.85% 451B
5.97x - - 5.19% 381B
12.66x - - 4.12% 355B
18.93x - - 2.26% 301B
5.7x - - 5.35% 300B
12.16x - - 2.15% 269B
6x - - 5.24% 264B
14.94x - - 2.65% 261B
Average 11.61x 3.39% 354.74B
Weighted average by Cap. 12.12x 3.07%

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. MOFG Stock
  4. Valuation MIDWESTN FIN