Valuation VersaBank

Stocks

Delayed Toronto S.E. 22:34:25 02/11/2026 +03			5-day change	1st Jan Change
30.28 ^CAD	-1.75%		-7.34%	+47.71%

10-27	VersaBank Gets Final Regulatory Approval to Complete Reorganization	MT
10-27	VersaBank Receives Final Regulatory Approval to Complete Reorganization	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	405.6	254.9	269	543.5	538.5	999.2	-	-
Change	-	-37.14%	5.52%	102.04%	-0.92%	85.55%	-	-
Enterprise Value (EV)	405.6	254.9	269	543.5	538.5	999.2	999.2	999.2
Change	-	-37.14%	5.52%	102.04%	-0.92%	85.55%	0%	0%
P/E	15.4x	11.8x	6.6x	14x	18.6x	25.8x	12.6x	8.81x
PBR	1.27x	0.75x	0.74x	1.36x	1x	1.72x	1.53x	1.31x
PEG	-	-0.7x	0.1x	-2.75x	-0.5x	0.8x	0x	0.2x
Capitalization / Revenue	6.21x	3.09x	2.48x	4.87x	4.32x	6.41x	4.65x	3.88x
EV / Revenue	0x	0x	0x	0x	0x	6.41x	4.65x	3.88x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	15.2x	8.51x	6.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1	0.1	0.1	0.1	0.1	0.0985	0.0985	0.1
Rate of return	0.68%	1.08%	0.97%	0.48%	0.6%	0.32%	0.32%	0.32%
EPS ²	0.96	0.79	1.57	1.49	0.9	1.197	2.453	3.5
Distribution rate	10.4%	12.7%	6.37%	6.71%	11.1%	8.23%	4.01%	2.86%
Net sales ¹	65.36	82.39	108.6	111.6	124.6	155.8	214.9	257.6
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	30.35	33	58.25	54.52	45.91	65.87	117.4	161
Net income ¹	22.38	22.66	42.16	39.75	28.46	43.29	85.14	113
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.78	9.29	10.36	20.93	16.74	30.82	30.82	30.82
Nbr of stocks (in thousands)	27,441	27,441	25,964	25,966	32,168	32,419	-	-
Announcement Date	12/1/21 A	12/7/22 A	12/13/23 A	12/9/24 A	12/10/25 A	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERSABANK	25.75x	-	-	0.32%	716M
JPMORGAN CHASE & CO.	13.54x	-	-	1.89%	895B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.48x	-	-	4.8%	442B
AGRICULTURAL BANK OF CHINA LIMITED	7.04x	-	-	4.52%	386B
CHINA CONSTRUCTION BANK CORPORATION	6.43x	-	-	4.9%	353B
BANK OF AMERICA CORPORATION	11.39x	-	-	2.39%	345B
BANK OF CHINA LIMITED	6.71x	-	-	4.75%	320B
HSBC HOLDINGS PLC	10.62x	-	-	4.94%	293B
ROYAL BANK OF CANADA	17.49x	-	-	2.41%	282B
WELLS FARGO & COMPANY	11.36x	-	-	2.28%	250B
Average	11.68x			3.32%	356.57B
Weighted average by Cap.	10.36x			3.45%