Valuation 1st Source Corporation

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 21/07/2026 +04			5-day change	1st Jan Change
83.43 ^USD	-0.06%		+2.44%	+33.51%

04-24	Tranche Update on 1st Source Corporation's Equity Buyback Plan announced on October 19, 2023.	CI
04-23	1st Source Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,230	1,309	1,342	1,431	1,527	2,009	-
Change	-	6.43%	2.55%	6.62%	6.68%	31.59%	-
Enterprise Value (EV)	1,230	1,309	1,342	1,431	1,527	2,009	2,009
Change	-	6.43%	2.55%	6.62%	6.68%	31.59%	0%
P/E	10.6x	11x	10.9x	10.9x	9.75x	12.3x	11.9x
PBR	1.34x	1.52x	1.36x	1.29x	1.19x	1.47x	1.35x
PEG	-	3.69x	2.78x	1.66x	0.5x	2x	3.62x
Capitalization / Revenue	3.65x	3.68x	3.63x	3.69x	3.52x	4.37x	4.24x
EV / Revenue	0x	0x	0x	0x	0x	4.37x	4.24x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.51x	8.4x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1.21	1.26	1.3	1.4	1.52	1.667	1.77
Rate of return	2.44%	2.37%	2.37%	2.4%	2.43%	2%	2.12%
EPS ²	4.7	4.84	5.03	5.36	6.41	6.803	7.027
Distribution rate	25.7%	26%	25.8%	26.1%	23.7%	24.5%	25.2%
Net sales ¹	337.2	355.4	370	387.7	434.4	459.3	473.6
EBITDA	-	-	-	-	-	-	-
EBIT ¹	151	170.7	168.3	184.1	217.6	236.2	239.3
Net income ¹	118.5	120.5	124.9	132.6	158.3	164.4	169
Net Debt	-	-	-	-	-	-	-
Reference price ²	49.60	53.09	54.95	58.38	62.49	83.43	83.43
Nbr of stocks (in thousands)	24,798	24,657	24,429	24,516	24,435	24,069	-
Announcement Date	20/01/22	19/01/23	18/01/24	23/01/25	23/01/26	-	-

¹USD in Million²USD

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.($)
1ST SOURCE CORPORATION	12.27x	-	-	2%	2.01B
AGRICULTURAL BANK OF CHINA LIMITED	5.93x	-	-	5.28%	323B
ICICI BANK LIMITED	20.74x	-	-	0.84%	108B
ANZ GROUP HOLDINGS LIMITED	14.71x	-	-	4.62%	75.86B
CRÉDIT AGRICOLE S.A.	7.8x	-	-	6.51%	61.56B
INDUSTRIAL BANK CO., LTD.	4.9x	-	-	6.14%	55.42B
FIFTH THIRD BANCORP	19.81x	-	-	2.78%	52.58B
PT BANK CENTRAL ASIA TBK	13.27x	-	-	5.25%	44.37B
QATAR NATIONAL BANK (Q.P.S.C.)	9.43x	-	-	4.62%	41.74B
BANK LEUMI LE-ISRAEL B.M.	10.73x	-	-	3.74%	34.99B
Average	11.96x			4.18%	79.94B
Weighted average by Cap.	10.56x			4.5%