Company Valuation: Plumas Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 216.8 242.7 278.7 310.8 424.4 - -
Change - 11.99% 14.82% 11.53% 36.52% - -
Enterprise Value (EV) 216.8 242.7 278.7 310.8 424.4 424.4 424.4
Change - 11.99% 14.82% 11.53% 36.52% 0% 0%
P/E 8.29x 8.24x 9.85x 9.84x 10.6x 10.3x 9.96x
PBR - 1.65x 1.57x 1.19x 1.48x 1.34x 1.18x
PEG - 0.7x -2.25x -1.82x 0.4x 3.69x 2.63x
Capitalization / Revenue - 3.01x 3.38x 3.16x 3.69x 3.55x 3.4x
EV / Revenue - 0x 0x 0x 3.69x 3.55x 3.4x
EV / EBITDA - - - - - - -
EV / EBIT - 0x 0x 0x 7.53x 7.32x 6.93x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 1 1.08 1.2 1.32 1.373 1.32
Rate of return - 2.42% 2.29% 2.69% 2.16% 2.25% 2.16%
EPS 2 4.47 5.02 4.8 4.54 5.737 5.897 6.12
Distribution rate - 19.9% 22.5% 26.4% 23% 23.3% 21.6%
Net sales 1 - 80.52 82.47 98.3 115.1 119.4 124.8
EBITDA - - - - - - -
EBIT 1 - 42.99 40.2 46.44 56.36 57.98 61.24
Net income 1 26.44 29.78 28.62 29.62 40.32 41.19 43.14
Net Debt - - - - - - -
Reference price 2 37.05 41.35 47.26 44.69 60.98 60.98 60.98
Nbr of stocks (in thousands) 5,850 5,870 5,897 6,956 6,959 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.63x - - 2.16% 424M
6.63x - - 4.78% 350B
16.6x - - 1.02% 100B
15.29x - - 4.39% 80.26B
7.68x - - 6.55% 62.17B
5.08x - - 5.96% 56.35B
16.84x - - 3.19% 46.88B
12.93x - - 5.45% 43.38B
9.02x - - 4.77% 40.44B
10.97x - - 3.72% 37.23B
Average 11.17x 4.2% 81.79B
Weighted average by Cap. 9.91x 4.39%

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