Company Valuation: Plumas Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 216.8 242.7 278.7 310.8 427.1 -
Change - 11.99% 14.82% 11.53% 37.4% -
Enterprise Value (EV) 216.8 242.7 278.7 310.8 427.1 427.1
Change - 11.99% 14.82% 11.53% 37.4% 0%
P/E 8.29x 8.24x 9.85x 9.84x 10.7x 10.5x
PBR - 1.65x 1.57x 1.19x 1.48x 1.32x
PEG - 0.7x -2.25x -1.82x 0.4x 4.4x
Capitalization / Revenue - 3.01x 3.38x 3.16x 3.71x 3.58x
EV / Revenue - 0x 0x 0x 3.71x 3.58x
EV / EBITDA - - - - - -
EV / EBIT - 0x 0x 0x 7.59x 7.42x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 1 1.08 1.2 1.32 1.373
Rate of return - 2.42% 2.29% 2.69% 2.15% 2.24%
EPS 2 4.47 5.02 4.8 4.54 5.73 5.867
Distribution rate - 19.9% 22.5% 26.4% 23% 23.4%
Net sales 1 - 80.52 82.47 98.3 115.1 119.2
EBITDA - - - - - -
EBIT 1 - 42.99 40.2 46.44 56.29 57.58
Net income 1 26.44 29.78 28.62 29.62 40.28 40.99
Net Debt - - - - - -
Reference price 2 37.05 41.35 47.26 44.69 61.33 61.33
Nbr of stocks (in thousands) 5,850 5,870 5,897 6,956 6,964 -
Announcement Date 1/18/23 A 1/17/24 A 1/15/25 A 1/21/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.7x - - 2.15% 427M
6.14x - - 5.11% 337B
17.72x - - 0.95% 107B
14.87x - - 4.57% 76.84B
8.1x - - 6.25% 63.73B
5.06x - - 5.95% 57.29B
18.93x - - 2.84% 52.05B
12.86x - - 5.42% 42.9B
9.27x - - 4.67% 41.24B
10.63x - - 3.78% 34.59B
Average 11.43x 4.17% 81.29B
Weighted average by Cap. 10.09x 4.45%

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. PLBC Stock
  4. Valuation Plumas Bancorp