Company Valuation: West Bancorporation, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 514.4 425.2 354.6 364.4 375.9 494.8 -
Change - -17.34% -16.6% 2.78% 3.15% 31.62% -
Enterprise Value (EV) 514.4 425.2 354.6 364.4 375.9 494.8 494.8
Change - -17.34% -16.6% 2.78% 3.15% 31.62% 0%
P/E 10.5x 9.26x 14.7x 15.2x 11.6x 11.2x 10.3x
PBR 1.98x 2.01x 1.58x - 1.41x 1.68x 1.52x
PEG - -1.44x -0.3x -10.94x 0.3x 0.3x 1.25x
Capitalization / Revenue 4.91x 4.12x 4.48x 4.57x 3.78x 4.35x 4.03x
EV / Revenue 0x 0x 0x 0x 0x 4.35x 4.03x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x - - 0x 8.48x 7.62x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.94 1 1 1 1 1.02 1.04
Rate of return 3.03% 3.91% 4.72% 4.62% 4.51% 3.51% 3.58%
EPS 2 2.95 2.76 1.44 1.42 1.92 2.6 2.815
Distribution rate 31.9% 36.2% 69.4% 70.4% 52.1% 39.2% 36.9%
Net sales 1 104.8 103.1 79.1 79.8 99.47 113.6 122.9
EBITDA - - - - - - -
EBIT 1 61.41 58.02 - - 45.64 58.35 64.9
Net income 1 49.61 46.4 24.14 24.05 32.56 44.66 48.48
Net Debt - - - - - - -
Reference price 2 31.07 25.55 21.20 21.65 22.19 29.03 29.03
Nbr of stocks (in thousands) 16,555 16,640 16,725 16,833 16,941 17,044 -
Announcement Date 1/27/22 1/26/23 1/25/24 1/23/25 1/29/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.75x - - 4.69% 352B
16.53x - - 1.02% 99.76B
15.13x - - 4.44% 79.09B
7.64x - - 6.58% 61.71B
5.08x - - 5.95% 56.34B
16.77x - - 3.19% 46.67B
12.78x - - 5.52% 42.59B
8.93x - - 4.81% 40.04B
10.83x - - 3.77% 36.6B
Average 11.16x 4.44% 90.58B
Weighted average by Cap. 9.89x 4.37%

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. WTBA Stock
  4. WB3 Stock
  5. Valuation West Bancorporation, Inc.