Projected Income Statement: BayCom Corp

Forecast Balance Sheet: BayCom Corp

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - -
Estimates

Cash Flow Forecast: BayCom Corp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 3.215 1.309 0.843 2.123 1.701 1.746
Change - -59.28% -35.6% 151.84% -19.88% 2.65%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 23/03/21 31/03/22 31/03/23 15/03/24 14/03/25 16/03/26
1USD in Million
Estimates

Forecast Financial Ratios: BayCom Corp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 39.76% 42.86% - 36.63% 38.84% - -
EBT Margin (%) - 39.12% 38.27% 38.99% 35.24% 34.53% 25.38% 34.4%
Net margin (%) - 28.42% 27.9% 28.02% 25.91% 25.34% 13.24% 24.87%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 0.89% 1.03% 1.07% 0.92% 0.92% 0.63% 0.97%
ROE - 8.06% 8.5% 8.76% 9.88% 7.18% 4.8% 7.5%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - 0.2 0.4 0.45 0.9 1.2 1.2
Change - - - 100% 12.5% 100% 33.33% 0%
Book Value Per Share 1 - 24.14 24.7 27.09 29.17 30.61 31.2 32.27
Change - - 2.32% 9.68% 7.68% 4.94% 1.94% 3.41%
EPS 1 - 1.9 2.06 2.27 2.1 2.18 1.22 2.365
Change - - 8.42% 10.19% -7.49% 3.81% -44.04% 93.85%
Nbr of stocks (in thousands) - 10,546 12,887 11,473 11,038 10,824 10,846 10,846
Announcement Date - 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - -
1USD
Estimates
2026 *2027 *
P/E 24.7x 12.7x
PBR 0.97x 0.93x
EV / Sales 3.24x 3.13x
Yield 3.98% 3.98%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
30.12USD
Average target price
32.00USD
Spread / Average Target
+6.24%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. BCML Stock
  4. Financials BayCom Corp