Company Valuation: BayCom Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 197.8 244.6 270.6 296.3 318.2 343.5 -
Change - 23.63% 10.65% 9.47% 7.41% 7.94% -
Enterprise Value (EV) 197.8 244.6 270.6 296.3 318.2 343.5 343.5
Change - 23.63% 10.65% 9.47% 7.41% 7.94% 0%
P/E 9.87x 9.21x 10.4x 12.8x 13.5x 24.4x 11.9x
PBR 0.78x 0.77x 0.87x 0.92x 0.96x 1.01x 0.96x
PEG - 1.09x 1x -1.71x 3.54x -0.6x 0x
Capitalization / Revenue 2.72x 2.53x 2.77x 3.25x 3.37x 3.49x 3.27x
EV / Revenue 0x 0x 0x 0x 0x 3.49x 3.27x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x - 0x 0x 9.04x 8.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.2 0.4 0.45 0.9 1.2 1.2
Rate of return - 1.05% 1.7% 1.68% 3.06% 3.79% 3.79%
EPS 2 1.9 2.06 2.27 2.1 2.18 1.3 2.665
Distribution rate - 9.71% 17.6% 21.4% 41.3% 92.3% 45%
Net sales 1 72.81 96.71 97.87 91.14 94.45 98.4 105
EBITDA - - - - - - -
EBIT 1 28.95 41.45 - 33.38 36.68 38 40.4
Net income 1 20.69 26.99 27.42 23.61 23.93 14.22 29.9
Net Debt - - - - - - -
Reference price 2 18.76 18.98 23.59 26.84 29.40 31.70 31.70
Nbr of stocks (in thousands) 10,546 12,887 11,473 11,038 10,824 10,836 -
Announcement Date 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.46x - - 3.79% 343M
6.14x - - 5.11% 337B
17.72x - - 0.95% 107B
14.87x - - 4.57% 76.84B
8.1x - - 6.25% 63.73B
5.06x - - 5.95% 57.29B
18.93x - - 2.84% 52.05B
12.86x - - 5.42% 42.9B
9.27x - - 4.67% 41.24B
10.63x - - 3.78% 34.59B
Average 11.90x 4.33% 81.28B
Weighted average by Cap. 10.09x 4.45%

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. BCML Stock
  4. Valuation BayCom Corp