Company Valuation: Unity Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 272.3 288.2 297.6 435.5 519.2 562.9 - -
Change - 5.83% 3.26% 46.33% 19.23% 8.41% - -
Enterprise Value (EV) 272.3 288.2 297.6 435.5 519.2 562.9 562.9 562.9
Change - 5.83% 3.26% 46.33% 19.23% 8.41% 0% 0%
P/E 7.65x 7.61x 7.71x 10.7x 9.12x 9.6x 8.82x 8.52x
PBR 1.33x 1.21x 1.14x 1.48x 1.49x 1.42x 1.25x -
PEG - 1.63x 1.11x 1.87x 0.2x 3.25x 0.99x 2.44x
Capitalization / Revenue 3.06x 2.94x 2.89x 4.07x 3.94x 4.02x 3.64x -
EV / Revenue 0x 0x 0x 0x 0x 4.02x 3.64x -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - 5,941,194x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.36 0.43 0.48 0.52 0.58 0.688 0.712 0.7
Rate of return 1.37% 1.57% 1.62% 1.19% 1.12% 1.23% 1.27% 1.25%
EPS 2 3.43 3.59 3.84 4.06 5.67 5.838 6.358 6.58
Distribution rate 10.5% 12% 12.5% 12.8% 10.2% 11.8% 11.2% 10.6%
Net sales 1 89.09 98.15 103.1 107.1 131.8 140 154.6 -
EBITDA - - - - - - - -
EBIT 48.31 55.58 56.16 58.34 79.45 - 94.74 -
Net income 1 36.12 38.5 39.71 41.45 57.95 59.32 65.7 -
Net Debt - - - - - - - -
Reference price 2 26.25 27.33 29.59 43.61 51.72 56.05 56.05 56.05
Nbr of stocks (in thousands) 10,374 10,545 10,058 9,986 10,039 10,043 - -
Announcement Date 20/01/22 13/01/23 12/01/24 15/01/25 13/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.6x - - 1.23% 563M
6.65x - - 4.76% 352B
16.44x - - 1.03% 99.33B
15.29x - - 4.39% 80.06B
7.74x - - 6.49% 62.04B
5.08x - - 5.95% 56.37B
16.98x - - 3.16% 47.25B
12.83x - - 5.5% 42.8B
8.93x - - 4.81% 40.04B
10.83x - - 3.77% 36.62B
Average 11.04x 4.11% 81.73B
Weighted average by Cap. 9.88x 4.39%

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. UNTY Stock
  4. Valuation Unity Bancorp, Inc.