Company Valuation: BayCom Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 197.8 244.6 270.6 296.3 318.2 321.5 -
Change - 23.63% 10.65% 9.47% 7.41% 1.02% -
Enterprise Value (EV) 197.8 244.6 270.6 296.3 318.2 321.5 321.5
Change - 23.63% 10.65% 9.47% 7.41% 1.02% 0%
P/E 9.87x 9.21x 10.4x 12.8x 13.5x 24.3x 12.5x
PBR 0.78x 0.77x 0.87x 0.92x 0.96x 0.95x 0.92x
PEG - 1.09x 1x -1.71x 3.54x -0.6x 0.1x
Capitalization / Revenue 2.72x 2.53x 2.77x 3.25x 3.37x 3.19x 3.08x
EV / Revenue 0x 0x 0x 0x 0x 3.19x 3.08x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
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% 4.05% 4.05%
EPS 2 1.9 2.06 2.27 2.1 2.18 1.22 2.365
Distribution rate - 9.71% 17.6% 21.4% 41.3% 98.4% 50.7%
Net sales 1 72.81 96.71 97.87 91.14 94.45 100.8 104.4
EBITDA - - - - - - -
EBIT 28.95 41.45 - 33.38 36.68 - -
Net income 1 20.69 26.99 27.42 23.61 23.93 13.35 25.95
Net Debt - - - - - - -
Reference price 2 18.76 18.98 23.59 26.84 29.40 29.64 29.64
Nbr of stocks (in thousands) 10,546 12,887 11,473 11,038 10,824 10,846 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.53x - - 4.01% 321M
6.62x - - 4.78% 350B
16.6x - - 1.02% 100B
15.42x - - 4.36% 80.26B
7.71x - - 6.52% 62.17B
5.08x - - 5.95% 56.35B
17.21x - - 3.12% 46.88B
12.73x - - 5.54% 43.38B
8.98x - - 4.79% 40.44B
11.04x - - 3.7% 37.23B
Average 12.59x 4.38% 81.78B
Weighted average by Cap. 9.94x 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. BCML Stock
  4. Valuation BayCom Corp