Company Valuation: Flagstar Bank, National Association

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,678 5,858 7,391 3,873 5,234 5,209 - -
Change - 3.17% 26.18% -47.6% 35.15% -0.48% - -
Enterprise Value (EV) 5,678 5,858 7,391 3,873 5,234 5,209 5,209 5,209
Change - 3.17% 26.18% -47.6% 35.15% -0.48% 0% 0%
P/E 10.2x 6.83x 3.16x -2.74x -25.2x 36.5x 9.2x 6.46x
PBR 0.87x 0.7x 0.72x 0.5x 0.69x 0.68x 0.62x 0.55x
PEG - 1.37x 0x 0x 0.3x -0x 0x 0.2x
Capitalization / Revenue 4.21x 3.57x 1.28x 1.52x 2.54x 2.38x 1.87x 1.65x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 1.87x 1.65x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 14.8x 5.35x 4.29x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.04 2.04 1.68 0.2 0.04 0.04 0.04 0.04
Rate of return 5.57% 7.91% 5.47% 2.14% 0.32% 0.32% 0.32% 0.32%
EPS 2 3.6 3.78 9.72 -3.4 -0.5 0.3436 1.364 1.942
Distribution rate 56.7% 54% 17.3% -5.88% -8% 11.6% 2.93% 2.06%
Net sales 1 1,350 1,643 5,783 2,552 2,062 2,188 2,791 3,154
EBITDA - - - - - - - -
EBIT 1 832 875 3,239 1 61 352.5 974.2 1,214
Net income 1 563 617 2,341 -1,125 -210 163.8 621.1 801.5
Net Debt - - - - - - - -
Reference price 2 36.63 25.80 30.69 9.33 12.59 12.55 12.55 12.55
Nbr of stocks (in thousands) 155,007 227,045 240,829 415,115 415,756 415,093 - -
Announcement Date 26/01/22 31/01/23 31/01/24 30/01/25 30/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.59x - - 1.02% 100B
15.23x - - 4.41% 80.7B
7.74x - - 6.49% 63.11B
5.05x - - 5.94% 56.15B
17.24x - - 3.07% 47.98B
12.93x - - 5.45% 43.61B
9.01x - - 4.77% 40.42B
11.14x - - 3.66% 37.83B
11.54x - - 3.39% 34.4B
Average 11.83x 4.25% 56.04B
Weighted average by Cap. 12.37x 4.03%

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. FLG Stock
  4. FLG.PRA Stock
  5. Valuation Flagstar Bank, National Association
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!