Company Valuation: Private Bancorp of America, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 151.1 181.3 200.2 333 329.5 489.1 - -
Change - 19.97% 10.39% 66.35% -1.03% 48.42% - -
Enterprise Value (EV) 151.1 181.3 200.2 333 329.5 489.1 489.1 489.1
Change - 19.97% 10.39% 66.35% -1.03% 48.42% 0% 0%
P/E 7.3x 7.48x 4.92x 9.39x 8.31x 10.1x 9.6x 8.83x
PBR 1.18x 1.27x 1.08x 1.49x 1.25x 1.61x 1.39x 1.21x
PEG - 0.4x 0.1x -0.7x 0.7x 0.5x 1.68x 1.01x
Capitalization / Revenue 2.16x 2.12x 2.1x 3.11x 2.63x 3.48x 3.23x 2.93x
EV / Revenue 0x 0x 0x 0x 0x 3.48x 3.23x 2.93x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.57x 6.11x 5.48x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.69 4.33 7.11 6.15 6.92 8.41 8.89 9.667
Distribution rate - - - - - - - -
Net sales 1 70.12 85.35 95.24 106.9 125.2 140.6 151.4 167
EBITDA - - - - - - - -
EBIT 1 32.58 37.11 51.27 53.54 63.78 74.47 80.05 89.29
Net income 1 20.75 24.5 40.56 35.54 40.33 48.54 51.3 56.16
Net Debt - - - - - - - -
Reference price 2 26.95 32.39 35.00 57.74 57.53 85.36 85.36 85.36
Nbr of stocks (in thousands) 5,608 5,598 5,719 5,767 5,728 5,730 - -
Announcement Date 1/21/22 1/30/23 1/19/24 1/17/25 1/16/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.15x - - - 489M
13.62x - - 1.88% 901B
6.25x - - 4.97% 430B
6.82x - - 4.66% 382B
11.58x - - 2.35% 352B
6.3x - - 4.93% 341B
6.76x - - 4.73% 316B
10.75x - - 4.91% 295B
17.65x - - 2.39% 283B
11.4x - - 2.27% 251B
Average 10.13x 3.68% 355.21B
Weighted average by Cap. 10.40x 3.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Private Bancorp of America, Inc.

Historical PBR trend

Valuation ratios - PBR - Private Bancorp of America, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Private Bancorp of America, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Private Bancorp of America, Inc.

  1. Stock Market
  2. Stocks
  3. PBAM Stock
  4. Valuation Private Bancorp of America, Inc.