Valuation VersaBank

Stocks

Market Closed - Toronto S.E. 00:16:01 29/10/2026 +04			5-day change	1st Jan Change
31.37 ^CAD	-0.19%		-1.66%	+53.02%

10-27	VersaBank Gets Final Regulatory Approval to Complete Reorganization	MT
10-27	VersaBank Receives Final Regulatory Approval to Complete Reorganization	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	405.6	254.9	269	543.5	538.5	1,019	-	-
Change	-	-37.14%	5.52%	102.04%	-0.92%	89.22%	-	-
Enterprise Value (EV)	405.6	254.9	269	543.5	538.5	1,019	1,019	1,019
Change	-	-37.14%	5.52%	102.04%	-0.92%	89.22%	0%	0%
P/E	15.4x	11.8x	6.6x	14x	18.6x	26.2x	12.8x	8.96x
PBR	1.27x	0.75x	0.74x	1.36x	1x	1.76x	1.55x	1.33x
PEG	-	-0.7x	0.1x	-2.75x	-0.5x	0.8x	0x	0.2x
Capitalization / Revenue	6.21x	3.09x	2.48x	4.87x	4.32x	6.54x	4.74x	3.95x
EV / Revenue	0x	0x	0x	0x	0x	6.54x	4.74x	3.95x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	15.5x	8.68x	6.33x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1	0.1	0.1	0.1	0.1	0.0985	0.0985	0.1
Rate of return	0.68%	1.08%	0.97%	0.48%	0.6%	0.31%	0.31%	0.32%
EPS ²	0.96	0.79	1.57	1.49	0.9	1.197	2.453	3.5
Distribution rate	10.4%	12.7%	6.37%	6.71%	11.1%	8.23%	4.01%	2.86%
Net sales ¹	65.36	82.39	108.6	111.6	124.6	155.8	214.9	257.6
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	30.35	33	58.25	54.52	45.91	65.87	117.4	161
Net income ¹	22.38	22.66	42.16	39.75	28.46	43.29	85.14	113
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.78	9.29	10.36	20.93	16.74	31.37	31.37	31.37
Nbr of stocks (in thousands)	27,441	27,441	25,964	25,966	32,168	32,419	-	-
Announcement Date	01/12/21	07/12/22	13/12/23	09/12/24	10/12/25	-	-	-

¹CAD in Million²CAD

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.($)
VERSABANK	26.26x	-	-	0.31%	725M
JPMORGAN CHASE & CO.	13.48x	-	-	1.9%	892B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.97%	433B
AGRICULTURAL BANK OF CHINA LIMITED	6.8x	-	-	4.67%	381B
BANK OF AMERICA CORPORATION	11.54x	-	-	2.36%	351B
CHINA CONSTRUCTION BANK CORPORATION	6.36x	-	-	4.89%	344B
BANK OF CHINA LIMITED	6.78x	-	-	4.71%	316B
HSBC HOLDINGS PLC	10.55x	-	-	4.93%	294B
ROYAL BANK OF CANADA	17.59x	-	-	2.39%	281B
WELLS FARGO & COMPANY	11.26x	-	-	2.3%	248B
Average	11.69x			3.34%	353.97B
Weighted average by Cap.	10.33x			3.48%