Valuation 1st Source Corporation

Stocks

Market Closed - Nasdaq Other stock markets 23:00:00 28/07/2026 +03			5-day change	1st Jan Change
90.62 ^USD	+4.41%		+8.72%	+45.02%

07-23	1st Source Q2 Earnings, Revenue Rise; Increases Quarterly Dividend	MT
07-23	Earnings Flash (SRCE) 1st Source Posts Q2 EPS $1.95, vs. FactSet Est of $1.71	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,230	1,309	1,342	1,431	1,527	2,090	-
Change	-	6.43%	2.55%	6.62%	6.68%	36.88%	-
Enterprise Value (EV)	1,230	1,309	1,342	1,431	1,527	2,090	2,090
Change	-	6.43%	2.55%	6.62%	6.68%	36.88%	0%
P/E	10.6x	11x	10.9x	10.9x	9.75x	12x	11.7x
PBR	1.34x	1.52x	1.36x	1.29x	1.19x	1.52x	1.39x
PEG	-	3.69x	2.78x	1.66x	0.5x	0.9x	5.41x
Capitalization / Revenue	3.65x	3.68x	3.63x	3.69x	3.52x	4.46x	4.33x
EV / Revenue	0x	0x	0x	0x	0x	4.46x	4.33x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.5x	8.38x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1.21	1.26	1.3	1.4	1.52	1.73	1.847
Rate of return	2.44%	2.37%	2.37%	2.4%	2.43%	1.99%	2.13%
EPS ²	4.7	4.84	5.03	5.36	6.41	7.24	7.397
Distribution rate	25.7%	26%	25.8%	26.1%	23.7%	23.9%	25%
Net sales ¹	337.2	355.4	370	387.7	434.4	468.8	482.5
EBITDA	-	-	-	-	-	-	-
EBIT ¹	151	170.7	168.3	184.1	217.6	245.9	249.4
Net income ¹	118.5	120.5	124.9	132.6	158.3	174.9	177.5
Net Debt	-	-	-	-	-	-	-
Reference price ²	49.60	53.09	54.95	58.38	62.49	86.79	86.79
Nbr of stocks (in thousands)	24,798	24,657	24,429	24,516	24,435	24,082	-
Announcement Date	1/20/22 A	1/19/23 A	1/18/24 A	1/23/25 A	1/23/26 A	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
1ST SOURCE CORPORATION	11.99x	-	-	1.99%	2.09B
AGRICULTURAL BANK OF CHINA LIMITED	6.29x	-	-	4.98%	340B
ICICI BANK LIMITED	17.88x	-	-	0.95%	108B
ANZ GROUP HOLDINGS LIMITED	15.04x	-	-	4.52%	77.73B
CRÉDIT AGRICOLE S.A.	8.14x	-	-	6.22%	64.03B
INDUSTRIAL BANK CO., LTD.	5.06x	-	-	5.95%	57.19B
FIFTH THIRD BANCORP	18.79x	-	-	2.86%	51.67B
PT BANK CENTRAL ASIA TBK	12.91x	-	-	5.4%	43.02B
QATAR NATIONAL BANK (Q.P.S.C.)	9.45x	-	-	4.55%	42.37B
BANK LEUMI LE-ISRAEL B.M.	10.65x	-	-	3.77%	34.52B
Average	11.62x			4.12%	82.12B
Weighted average by Cap.	10.20x			4.38%