Company Valuation: Unity Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 272.3 288.2 297.6 435.5 519.2 602.2 - -
Change - 5.83% 3.26% 46.33% 19.23% 15.97% - -
Enterprise Value (EV) 272.3 288.2 297.6 435.5 519.2 602.2 602.2 602.2
Change - 5.83% 3.26% 46.33% 19.23% 15.97% 0% 0%
P/E 7.65x 7.61x 7.71x 10.7x 9.12x 10.3x 9.43x 9.11x
PBR 1.33x 1.21x 1.14x 1.48x 1.49x 1.52x 1.33x -
PEG - 1.63x 1.11x 1.87x 0.2x 3.54x 1.05x 2.61x
Capitalization / Revenue 3.06x 2.94x 2.89x 4.07x 3.94x 4.48x 4x -
EV / Revenue 0x 0x 0x 0x 0x 4.48x 4x -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - 6,355,646x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.36 0.43 0.48 0.52 0.58 0.688 0.712 0.7
Rate of return 1.37% 1.57% 1.62% 1.19% 1.12% 1.15% 1.19% 1.17%
EPS 2 3.43 3.59 3.84 4.06 5.67 5.835 6.358 6.58
Distribution rate 10.5% 12% 12.5% 12.8% 10.2% 11.8% 11.2% 10.6%
Net sales 1 89.09 98.15 103.1 107.1 131.8 134.5 150.7 -
EBITDA - - - - - - - -
EBIT 48.31 55.58 56.16 58.34 79.45 - 94.74 -
Net income 1 36.12 38.5 39.71 41.45 57.95 59.78 65.7 -
Net Debt - - - - - - - -
Reference price 2 26.25 27.33 29.59 43.61 51.72 59.96 59.96 59.96
Nbr of stocks (in thousands) 10,374 10,545 10,058 9,986 10,039 10,043 - -
Announcement Date 1/20/22 1/13/23 1/12/24 1/15/25 1/13/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.28x - - 1.15% 602M
6.64x - - 4.79% 357B
17.62x - - 0.96% 108B
15.34x - - 4.38% 82.41B
8.02x - - 6.27% 66.12B
5.16x - - 5.83% 57.43B
17.89x - - 2.96% 49.76B
13.71x - - 5.09% 46.77B
9.31x - - 4.62% 41.74B
11.52x - - 3.49% 38.68B
Average 11.55x 3.95% 84.83B
Weighted average by Cap. 10.30x 4.29%

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. UNTY Stock
  4. Valuation Unity Bancorp, Inc.