Company Valuation: First Business Financial Services, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 244.7 308.2 333.4 384 452 593.6 - -
Change - 25.91% 8.2% 15.16% 17.72% 31.32% - -
Enterprise Value (EV) 244.7 308.2 333.4 384 452 593.6 593.6 593.6
Change - 25.91% 8.2% 15.16% 17.72% 31.32% 0% 0%
P/E 7x 7.69x 9.26x 8.9x 9.14x 10.7x 10.2x 9.09x
PBR 1.06x 1.23x 1.2x 1.21x 1.26x 1.46x 1.32x 1.18x
PEG - 0.6x -1.05x 0.4x 0.6x 0.9x 2.06x 0.7x
Capitalization / Revenue 2.17x 2.43x 2.32x 2.5x 2.68x 3.2x 2.99x 2.71x
EV / Revenue 0x 0x 0x 0x 0x 3.2x 2.99x 2.71x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.81x 7.19x 6.36x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.72 0.79 0.91 1 1.16 1.36 1.406 1.36
Rate of return 2.47% 2.16% 2.27% 2.16% 2.14% 1.92% 1.98% 1.92%
EPS 2 4.17 4.75 4.33 5.2 5.94 6.622 6.95 7.8
Distribution rate 17.3% 16.6% 21% 19.2% 19.5% 20.5% 20.2% 17.4%
Net sales 1 112.8 127 143.9 153.5 168.4 185.4 198.6 219.2
EBITDA - - - - - - - -
EBIT 1 41.23 47.89 56.15 60.45 69.41 76.03 82.53 93.4
Net income 1 35.76 40.18 36.15 43.37 49.44 55.13 58.22 65.9
Net Debt - - - - - - - -
Reference price 2 29.17 36.55 40.10 46.29 54.30 70.93 70.93 70.93
Nbr of stocks (in thousands) 8,390 8,431 8,315 8,295 8,324 8,368 - -
Announcement Date 27/01/22 26/01/23 25/01/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.71x - - 1.92% 594M
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.39x 3.54% 351.32B
Weighted average by Cap. 10.51x 3.49%

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. FBIZ Stock
  4. Valuation First Business Financial Services, Inc.