Valuation Northrim BanCorp, Inc.

Stocks

Market Closed - Nasdaq 00:00:00 26/09/2026 +04			5-day change	1st Jan Change
24.98 ^USD	+1.46%		-1.81%	-6.13%

08-28	Northrim Bancorp, Inc. Declares Regular Quarterly Cash Dividend, Payable on September 18, 2026	CI
08-28	Northrim BanCorp Raises Quarterly Dividend to $0.17 a Share, Payable Sept. 18 to Shareholders of Record as of Sept. 10	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	266.8	310.2	316.1	428.8	587.8	555.7	-	-
Change	-	16.27%	1.9%	35.66%	37.08%	-5.47%	-	-
Enterprise Value (EV)	266.8	310.2	316.1	428.8	587.8	555.7	555.7	555.7
Change	-	16.27%	1.9%	35.66%	37.08%	-5.47%	0%	0%
P/E	7.24x	10.4x	12.7x	11.8x	9.27x	9.89x	9.14x	8.7x
PBR	1.1x	1.42x	1.34x	1.61x	1.8x	1.39x	1.21x	1.09x
PEG	-	-0.9x	-0.9x	0.2x	0.1x	-0.8x	1.12x	1.74x
Capitalization / Revenue	-	-	-	2.74x	2.76x	2.58x	2.04x	1.92x
EV / Revenue	-	-	-	0x	0x	2.58x	2.04x	1.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	0x	0x	6.49x	4.96x	4.62x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.375	0.455	0.6	0.62	0.64	0.6467	0.66	0.68
Rate of return	3.45%	3.34%	4.2%	3.18%	2.41%	2.59%	2.64%	2.72%
EPS ²	1.5	1.318	1.122	1.655	2.87	2.527	2.733	2.87
Distribution rate	25%	34.5%	53.5%	37.5%	22.3%	25.6%	24.1%	23.7%
Net sales ¹	-	-	-	156.7	212.8	215.3	273	290
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	-	-	51.3	88.43	85.65	112.1	120.2
Net income ¹	37.52	30.74	25.39	36.97	64.61	57	78.03	81.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.86	13.64	14.30	19.48	26.61	24.98	24.98	24.98
Nbr of stocks (in thousands)	24,558	22,739	22,102	22,008	22,091	22,245	-	-
Announcement Date	28/01/22	26/01/23	25/01/24	24/01/25	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.($)
NORTHRIM BANCORP, INC.	9.74x	-	-	2.63%	548M
AGRICULTURAL BANK OF CHINA LIMITED	6.75x	-	-	4.69%	352B
ICICI BANK LIMITED	16.53x	-	-	1.02%	99.76B
ANZ GROUP HOLDINGS LIMITED	15.13x	-	-	4.44%	79.09B
CRÉDIT AGRICOLE S.A.	7.64x	-	-	6.58%	61.71B
INDUSTRIAL BANK CO., LTD.	5.08x	-	-	5.95%	56.34B
FIFTH THIRD BANCORP	16.77x	-	-	3.19%	46.67B
PT BANK CENTRAL ASIA TBK	12.78x	-	-	5.52%	42.59B
QATAR NATIONAL BANK (Q.P.S.C.)	8.93x	-	-	4.81%	40.04B
BANK LEUMI LE-ISRAEL B.M.	10.83x	-	-	3.77%	36.6B
Average	11.02x			4.26%	81.58B
Weighted average by Cap.	9.89x			4.37%