Company Valuation: Pathfinder Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 53.45 101.1 113.9 85.11 106.8 87.12
Change - 89.21% 12.65% -25.29% 25.42% -18.39%
Enterprise Value (EV) 1 136 173.8 221.5 243.4 205.6 161.9
Change - 27.8% 27.42% 9.89% -15.53% -21.27%
P/E 9.81x 9.66x 11.7x 12x 32.2x -25.4x
PBR 0.52x 0.92x 1.03x 0.71x 0.88x 0.72x
PEG - 0.2x -1.48x -0.4x -0.6x 0x
Capitalization / Revenue 1.6x 2.32x 2.56x 2.07x 2.7x 2.86x
EV / Revenue 4.07x 4x 4.97x 5.91x 5.2x 5.31x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.24 0.28 0.36 0.36 0.4 0.4
Rate of return 2.09% 1.63% 1.88% 2.57% 2.29% 2.83%
EPS 2 1.17 1.778 1.637 1.164 0.544 -0.555
Distribution rate 20.5% 15.7% 22% 30.9% 73.5% -72.1%
Net sales 1 33.42 43.5 44.56 41.18 39.58 30.49
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 6.95 12.41 12.93 9.293 3.383 -3.417
Net Debt 1 82.56 72.7 107.6 158.3 98.85 74.75
Reference price 2 11.48 17.17 19.14 14.01 17.50 14.11
Nbr of stocks (in thousands) 4,656 5,890 5,952 6,075 6,100 6,175
Announcement Date 3/30/21 3/25/22 3/31/23 3/22/24 3/31/25 1/29/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 107M
13.54x - - 1.89% 895B
6.48x - - 4.8% 442B
7.04x - - 4.52% 386B
6.51x - - 4.77% 353B
11.39x - - 2.39% 345B
6.91x - - 4.62% 320B
10.62x - - 4.94% 293B
17.49x - - 2.41% 282B
11.36x - - 2.27% 250B
Average 10.15x 3.62% 356.5B
Weighted average by Cap. 10.38x 3.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pathfinder Bancorp, Inc.

Historical PBR trend

Valuation ratios - PBR - Pathfinder Bancorp, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pathfinder Bancorp, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pathfinder Bancorp, Inc.

  1. Stock Market
  2. Stocks
  3. PBHC Stock
  4. Valuation Pathfinder Bancorp, Inc.