Company Valuation: Plumas Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 216.8 242.7 278.7 310.8 405.8 -
Change - 11.99% 14.82% 11.53% 30.55% -
Enterprise Value (EV) 216.8 242.7 278.7 310.8 405.8 405.8
Change - 11.99% 14.82% 11.53% 30.55% 0%
P/E 8.29x 8.24x 9.85x 9.84x 10.4x 10.1x
PBR - 1.65x 1.57x 1.19x 1.4x 1.26x
PEG - 0.7x -2.25x -1.82x 0.4x 3.62x
Capitalization / Revenue - 3.01x 3.38x 3.16x 3.57x 3.43x
EV / Revenue - 0x 0x 0x 3.57x 3.43x
EV / EBITDA - - - - - -
EV / EBIT - 0x 0x 0x 7.44x 7.21x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 1 1.08 1.2 1.32 1.373
Rate of return - 2.42% 2.29% 2.69% 2.27% 2.36%
EPS 2 4.47 5.02 4.8 4.54 5.61 5.767
Distribution rate - 19.9% 22.5% 26.4% 23.5% 23.8%
Net sales 1 - 80.52 82.47 98.3 113.7 118.3
EBITDA - - - - - -
EBIT 1 - 42.99 40.2 46.44 54.57 56.27
Net income 1 26.44 29.78 28.62 29.62 39.14 40.19
Net Debt - - - - - -
Reference price 2 37.05 41.35 47.26 44.69 58.24 58.24
Nbr of stocks (in thousands) 5,850 5,870 5,897 6,956 6,968 -
Announcement Date 18/01/23 17/01/24 15/01/25 21/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.38x - - 2.27% 406M
20.12x - - 0.87% 105B
14.7x - - 4.62% 75.54B
7.68x - - 6.67% 60.48B
4.79x - - 6.28% 54.09B
18.59x - - 2.85% 51.72B
9.72x - - 4.48% 43.04B
12.64x - - 5.53% 42.02B
10.26x - - 3.92% 33.82B
9.88x - - 5.78% 32.3B
Average 11.88x 4.33% 49.88B
Weighted average by Cap. 13.10x 4.16%

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. PLBC Stock
  4. Valuation Plumas Bancorp