Company Valuation: Five Star Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 516.7 469.8 451.8 641.5 764.5 1,102 - -
Change - -9.08% -3.83% 41.99% 19.18% 44.17% - -
Enterprise Value (EV) 516.7 469.8 451.8 641.5 764.5 1,102 1,102 1,102
Change - -9.08% -3.83% 41.99% 19.18% 44.17% 0% 0%
P/E 10.6x 10.4x 9.42x 13.3x 12.3x 12.5x 12.1x 10.6x
PBR 2.2x 1.86x 1.58x 1.62x 1.71x 1.74x 1.58x 1.42x
PEG - -1.34x 1.45x -0.7x 0.4x 0.5x 3.95x 0.7x
Capitalization / Revenue 6.14x 4.26x 3.81x 5.08x 4.83x 5.54x 4.83x 4.28x
EV / Revenue 0x 0x 0x 0x 0x 5.54x 4.83x 4.28x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.22x 7.89x 6.82x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.45 0.6 0.75 0.8 0.8 1 1.09 1.253
Rate of return 4.83% 2.2% 2.86% 2.66% 2.24% 2.23% 2.43% 2.79%
EPS 2 2.83 2.61 2.78 2.26 2.9 3.59 3.7 4.248
Distribution rate 51.2% 23% 27% 35.4% 27.6% 27.9% 29.5% 29.5%
Net sales 1 84.17 110.2 118.6 126.2 158.4 198.9 228.2 257.6
EBITDA - - - - - - - -
EBIT 1 48.85 69.56 70.62 71.67 93.43 119.5 139.6 161.7
Net income 1 42.44 44.8 47.73 45.67 61.61 81.63 91.54 104.6
Net Debt - - - - - - - -
Reference price 2 30.00 27.24 26.18 30.09 35.78 44.92 44.92 44.92
Nbr of stocks (in thousands) 17,224 17,246 17,257 21,319 21,367 24,537 - -
Announcement Date 1/31/22 A 1/30/23 A 1/29/24 A 1/27/25 A 1/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.51x - - 2.23% 1.1B
13.54x - - 1.89% 895B
6.48x - - 4.8% 442B
7.04x - - 4.52% 386B
6.51x - - 4.77% 353B
11.39x - - 2.39% 345B
6.91x - - 4.62% 320B
10.62x - - 4.94% 293B
17.49x - - 2.41% 282B
11.36x - - 2.27% 250B
Average 10.39x 3.48% 356.6B
Weighted average by Cap. 10.38x 3.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Five Star Bancorp

Historical PBR trend

Valuation ratios - PBR - Five Star Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Five Star Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Five Star Bancorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - Five Star Bancorp
  1. Stock Market
  2. Stocks
  3. FSBC Stock
  4. Valuation Five Star Bancorp