Valuation Northrim BanCorp, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-24 EDT			5-day change	1st Jan Change
24.62 ^USD	+0.37%		-3.38%	-7.48%

08-28	Northrim Bancorp, Inc. Declares Regular Quarterly Cash Dividend, Payable on September 18, 2026	CI
08-28	Northrim BanCorp Raises Quarterly Dividend to $0.17 a Share, Payable Sept. 18 to Shareholders of Record as of Sept. 10	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	266.8	310.2	316.1	428.8	587.8	547.7	-	-
Change	-	16.27%	1.9%	35.66%	37.08%	-6.83%	-	-
Enterprise Value (EV)	266.8	310.2	316.1	428.8	587.8	547.7	547.7	547.7
Change	-	16.27%	1.9%	35.66%	37.08%	-6.83%	0%	0%
P/E	7.24x	10.4x	12.7x	11.8x	9.27x	9.74x	9.01x	8.58x
PBR	1.1x	1.42x	1.34x	1.61x	1.8x	1.37x	1.19x	1.07x
PEG	-	-0.9x	-0.9x	0.2x	0.1x	-0.8x	1.1x	1.72x
Capitalization / Revenue	-	-	-	2.74x	2.76x	2.54x	2.01x	1.89x
EV / Revenue	-	-	-	0x	0x	2.54x	2.01x	1.89x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	0x	0x	6.39x	4.89x	4.56x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.375	0.455	0.6	0.62	0.64	0.6467	0.66	0.68
Rate of return	3.45%	3.34%	4.2%	3.18%	2.41%	2.63%	2.68%	2.76%
EPS ²	1.5	1.318	1.122	1.655	2.87	2.527	2.733	2.87
Distribution rate	25%	34.5%	53.5%	37.5%	22.3%	25.6%	24.1%	23.7%
Net sales ¹	-	-	-	156.7	212.8	215.3	273	290
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	-	-	51.3	88.43	85.65	112.1	120.2
Net income ¹	37.52	30.74	25.39	36.97	64.61	57	78.03	81.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.86	13.64	14.30	19.48	26.61	24.62	24.62	24.62
Nbr of stocks (in thousands)	24,558	22,739	22,102	22,008	22,091	22,245	-	-
Announcement Date	1/28/22	1/26/23	1/25/24	1/24/25	1/23/26	-	-	-

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.($)
NORTHRIM BANCORP, INC.	9.71x	-	-	2.64%	546M
AGRICULTURAL BANK OF CHINA LIMITED	6.63x	-	-	4.78%	350B
ICICI BANK LIMITED	16.6x	-	-	1.02%	100B
ANZ GROUP HOLDINGS LIMITED	15.29x	-	-	4.39%	80.26B
CRÉDIT AGRICOLE S.A.	7.68x	-	-	6.55%	62.17B
INDUSTRIAL BANK CO., LTD.	5.08x	-	-	5.96%	56.35B
FIFTH THIRD BANCORP	16.84x	-	-	3.19%	46.88B
PT BANK CENTRAL ASIA TBK	12.93x	-	-	5.45%	43.38B
QATAR NATIONAL BANK (Q.P.S.C.)	9.02x	-	-	4.77%	40.44B
BANK LEUMI LE-ISRAEL B.M.	10.97x	-	-	3.72%	37.23B
Average	11.07x			4.25%	81.8B
Weighted average by Cap.	9.91x			4.39%