Company Valuation: BayCom Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 197.8 244.6 270.6 296.3 318.2 326.7 -
Change - 23.63% 10.65% 9.47% 7.41% 2.66% -
Enterprise Value (EV) 197.8 244.6 270.6 296.3 318.2 326.7 326.7
Change - 23.63% 10.65% 9.47% 7.41% 2.66% 0%
P/E 9.87x 9.21x 10.4x 12.8x 13.5x 24.7x 12.7x
PBR 0.78x 0.77x 0.87x 0.92x 0.96x 0.97x 0.93x
PEG - 1.09x 1x -1.71x 3.54x -0.6x 0.1x
Capitalization / Revenue 2.72x 2.53x 2.77x 3.25x 3.37x 3.24x 3.13x
EV / Revenue 0x 0x 0x 0x 0x 3.24x 3.13x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.2 0.4 0.45 0.9 1.2 1.2
Rate of return - 1.05% 1.7% 1.68% 3.06% 3.98% 3.98%
EPS 2 1.9 2.06 2.27 2.1 2.18 1.22 2.365
Distribution rate - 9.71% 17.6% 21.4% 41.3% 98.4% 50.7%
Net sales 1 72.81 96.71 97.87 91.14 94.45 100.8 104.4
EBITDA - - - - - - -
EBIT 28.95 41.45 - 33.38 36.68 - -
Net income 1 20.69 26.99 27.42 23.61 23.93 13.35 25.95
Net Debt - - - - - - -
Reference price 2 18.76 18.98 23.59 26.84 29.40 30.12 30.12
Nbr of stocks (in thousands) 10,546 12,887 11,473 11,038 10,824 10,846 -
Announcement Date 1/27/22 A 1/26/23 A 1/25/24 A 1/23/25 A 1/22/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.59x - - 4% 327M
17.59x - - 0.96% 106B
15.01x - - 4.48% 79.44B
8.13x - - 6.18% 67.38B
5.02x - - 6.01% 57.54B
17.87x - - 2.97% 49.79B
13.15x - - 5.28% 44.38B
9.29x - - 4.63% 42.22B
11x - - 3.66% 37.04B
11.07x - - 3.61% 33.41B
Average 13.27x 4.18% 51.76B
Weighted average by Cap. 12.65x 3.97%

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. BCML Stock
  4. Valuation BayCom Corp