Company Valuation: First Business Financial Services, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 244.7 308.2 333.4 384 452 565.1 -
Change - 25.91% 8.2% 15.16% 17.72% 25.01% -
Enterprise Value (EV) 244.7 308.2 333.4 384 452 565.1 565.1
Change - 25.91% 8.2% 15.16% 17.72% 25.01% 0%
P/E 7x 7.69x 9.26x 8.9x 9.14x 10.9x 10x
PBR 1.06x 1.23x 1.2x 1.21x 1.26x 1.41x 1.27x
PEG - 0.6x -1.05x 0.4x 0.6x 2.33x 1.21x
Capitalization / Revenue 2.17x 2.43x 2.32x 2.5x 2.68x 3.08x 2.85x
EV / Revenue 0x 0x 0x 0x 0x 3.08x 2.85x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.56x 6.94x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.72 0.79 0.91 1 1.16 1.36 1.422
Rate of return 2.47% 2.16% 2.27% 2.16% 2.14% 2.01% 2.1%
EPS 2 4.17 4.75 4.33 5.2 5.94 6.218 6.734
Distribution rate 17.3% 16.6% 21% 19.2% 19.5% 21.9% 21.1%
Net sales 1 112.8 127 143.9 153.5 168.4 183.2 198
EBITDA - - - - - - -
EBIT 1 41.23 47.89 56.15 60.45 69.41 74.73 81.4
Net income 1 35.76 40.18 36.15 43.37 49.44 51.81 56.21
Net Debt - - - - - - -
Reference price 2 29.17 36.55 40.10 46.29 54.30 67.58 67.58
Nbr of stocks (in thousands) 8,390 8,431 8,315 8,295 8,324 8,362 -
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.($)
10.87x - - 2.01% 565M
6.63x - - 4.75% 352B
17.79x - - 0.95% 108B
15.39x - - 4.42% 78.73B
8.04x - - 6.3% 63.23B
5.14x - - 5.85% 58.1B
18.65x - - 2.88% 51.28B
9.37x - - 4.59% 41.99B
12.74x - - 5.68% 42.66B
10.29x - - 3.9% 33.14B
Average 11.49x 4.13% 82.89B
Weighted average by Cap. 10.26x 4.31%

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. FBIZ Stock
  4. Valuation First Business Financial Services, Inc.