Company Valuation: Banner Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,078 2,161 1,840 2,301 2,136 2,537 - -
Change - 3.98% -14.86% 25.07% -7.17% 18.8% - -
Enterprise Value (EV) 2,078 2,161 1,840 2,301 2,136 2,537 2,537 2,537
Change - 3.98% -14.86% 25.07% -7.17% 18.8% 0% 0%
P/E 10.5x 11.1x 10x 13.7x 11.1x 11.8x 10.5x 9.81x
PBR 1.23x 1.48x 1.11x 1.3x 1.1x 1.17x 1.08x 0.99x
PEG - -7.1x -1.67x -1.62x 0.7x 2.53x 0.9x 1.38x
Capitalization / Revenue 3.5x 3.44x 2.97x 3.78x 3.16x 3.52x 3.19x 3.05x
EV / Revenue 0x 0x 0x 0x 0x 3.52x 3.19x 3.05x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.84x 7.68x 7.11x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.64 1.76 1.92 1.92 1.94 2.063 2.117 2.173
Rate of return 2.7% 2.78% 3.58% 2.88% 3.1% 2.96% 3.04% 3.12%
EPS 2 5.76 5.67 5.33 4.88 5.64 5.903 6.627 7.098
Distribution rate 28.5% 31% 36% 39.3% 34.4% 34.9% 31.9% 30.6%
Net sales 1 593.3 628.4 620.4 608.6 675 720.9 794.3 831.4
EBITDA - - - - - - - -
EBIT 1 223.1 251.9 262.7 223.2 255 287.1 330.6 356.7
Net income 1 201 195.4 183.6 168.9 195.4 206.3 238.6 252.2
Net Debt - - - - - - - -
Reference price 2 60.67 63.20 53.56 66.77 62.66 69.63 69.63 69.63
Nbr of stocks (in thousands) 34,252 34,190 34,348 34,459 34,086 36,442 - -
Announcement Date 20/01/22 19/01/23 18/01/24 22/01/25 21/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.8x - - 2.96% 2.54B
13.75x - - 1.86% 908B
6.38x - - 4.79% 435B
7.23x - - 4.46% 379B
6.71x - - 4.68% 364B
11.6x - - 2.36% 350B
6.9x - - 4.65% 315B
11.1x - - 4.73% 306B
17.72x - - 2.38% 280B
11.68x - - 2.21% 257B
Average 10.49x 3.51% 360B
Weighted average by Cap. 10.58x 3.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Banner Corporation

Historical PBR trend

Valuation ratios - PBR - Banner Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Banner Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Banner Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Banner Corporation
  1. Stock Market
  2. Stocks
  3. BANR Stock
  4. Valuation Banner Corporation