Company Valuation: First Business Financial Services, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 244.7 308.2 333.4 384 452 647.7 - -
Change - 25.91% 8.2% 15.16% 17.72% 43.3% - -
Enterprise Value (EV) 244.7 308.2 333.4 384 452 647.7 647.7 647.7
Change - 25.91% 8.2% 15.16% 17.72% 43.3% 0% 0%
P/E 7x 7.69x 9.26x 8.9x 9.14x 11.1x 11x 10.2x
PBR 1.06x 1.23x 1.2x 1.21x 1.26x 1.61x 1.44x 1.3x
PEG - 0.6x -1.05x 0.4x 0.6x 0.6x 16.29x 1.27x
Capitalization / Revenue 2.17x 2.43x 2.32x 2.5x 2.68x 3.48x 3.26x 3.05x
EV / Revenue 0x 0x 0x 0x 0x 3.48x 3.26x 3.05x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.19x 7.74x 7.24x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.72 0.79 0.91 1 1.16 1.36 1.422 1.493
Rate of return 2.47% 2.16% 2.27% 2.16% 2.14% 1.75% 1.83% 1.92%
EPS 2 4.17 4.75 4.33 5.2 5.94 7.032 7.08 7.65
Distribution rate 17.3% 16.6% 21% 19.2% 19.5% 19.3% 20.1% 19.5%
Net sales 1 112.8 127 143.9 153.5 168.4 186.3 198.6 212.2
EBITDA - - - - - - - -
EBIT 1 41.23 47.89 56.15 60.45 69.41 79.13 83.67 89.47
Net income 1 35.76 40.18 36.15 43.37 49.44 58.3 59.08 63.23
Net Debt - - - - - - - -
Reference price 2 29.17 36.55 40.10 46.29 54.30 77.77 77.77 77.77
Nbr of stocks (in thousands) 8,390 8,431 8,315 8,295 8,324 8,329 - -
Announcement Date 1/27/22 A 1/26/23 A 1/25/24 A 1/30/25 A 1/29/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.06x - - 1.75% 648M
13.69x - - 1.87% 904B
6.38x - - 4.88% 438B
6.84x - - 4.64% 385B
6.37x - - 4.94% 349B
11.3x - - 2.41% 342B
6.4x - - 4.98% 315B
10.69x - - 4.9% 295B
17.63x - - 2.39% 284B
11.7x - - 2.21% 258B
Average 10.21x 3.5% 357.07B
Weighted average by Cap. 10.39x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First Business Financial Services, Inc.

Historical PBR trend

Valuation ratios - PBR - First Business Financial Services, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First Business Financial Services, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First Business Financial Services, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - First Business Financial Services, Inc.
  1. Stock Market
  2. Stocks
  3. FBIZ Stock
  4. Valuation First Business Financial Services, Inc.