Company Valuation: West Bancorporation, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 514.4 425.2 354.6 364.4 375.9 485.4 -
Change - -17.34% -16.6% 2.78% 3.15% 29.13% -
Enterprise Value (EV) 514.4 425.2 354.6 364.4 375.9 485.4 485.4
Change - -17.34% -16.6% 2.78% 3.15% 29.13% 0%
P/E 10.5x 9.26x 14.7x 15.2x 11.6x 11x 10.1x
PBR 1.98x 2.01x 1.58x - 1.41x 1.64x 1.49x
PEG - -1.44x -0.3x -10.94x 0.3x 0.3x 1.22x
Capitalization / Revenue 4.91x 4.12x 4.48x 4.57x 3.78x 4.27x 3.95x
EV / Revenue 0x 0x 0x 0x 0x 4.27x 3.95x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x - - 0x 8.32x 7.48x
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% 3.58% 3.65%
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 28.48 28.48
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.($)
10.95x - - 3.58% 485M
6.37x - - 5.1% 347B
17.62x - - 0.96% 107B
14.85x - - 4.53% 79.39B
7.87x - - 6.39% 64.74B
4.88x - - 6.16% 54.83B
17.78x - - 2.98% 49.46B
13.25x - - 5.26% 44.92B
9.37x - - 4.59% 41.99B
11.12x - - 3.62% 37.69B
Average 11.40x 4.32% 82.69B
Weighted average by Cap. 10.08x 4.47%

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. Valuation West Bancorporation, Inc.