Company Valuation: First Internet Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 463.5 224.4 209.1 312 181.7 222.5 -
Change - -51.6% -6.8% 49.2% -41.76% 22.48% -
Enterprise Value (EV) 463.5 224.4 209.1 312 181.7 222.5 222.5
Change - -51.6% -6.8% 49.2% -41.76% 22.48% 0%
P/E 9.76x 6.56x 25.5x 12.5x -5.18x 11.8x 5.46x
PBR 1.21x 0.6x 0.58x 0.81x 0.5x 0.59x 0.53x
PEG - -0.3x -0.3x 0x 0x -0x 0x
Capitalization / Revenue 4.99x 2.26x 2.61x 3.39x 1.53x 1.5x 1.28x
EV / Revenue 0x 0x 0x 0x 0x 1.5x 1.28x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 2.86x 2.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.24 0.24 0.24 0.24 0.24 0.24 0.24
Rate of return 0.51% 0.99% 0.99% 0.67% 1.15% 0.94% 0.94%
EPS 2 4.82 3.7 0.95 2.88 -4.03 2.168 4.675
Distribution rate 4.98% 6.49% 25.3% 8.33% -5.96% 11.1% 5.13%
Net sales 1 92.82 99.44 80.14 92.03 118.4 148.4 173.7
EBITDA - - - - - - -
EBIT 1 56.53 47.17 31.49 44.61 59.68 77.85 92.75
Net income 1 48.11 35.54 8.417 25.28 -35.17 18.95 40.8
Net Debt - - - - - - -
Reference price 2 47.04 24.28 24.19 35.99 20.87 25.53 25.53
Nbr of stocks (in thousands) 9,854 9,240 8,644 8,668 8,706 8,717 -
Announcement Date 19/01/22 25/01/23 24/01/24 22/01/25 29/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.78x - - 0.94% 223M
14.84x - - 1.9% 888B
12.83x - - 2.06% 407B
5.76x - - 5.38% 363B
11.88x - - 4.36% 330B
5.64x - - 5.41% 294B
18.06x - - 2.36% 281B
6x - - 5.19% 265B
11.99x - - 2.24% 257B
17.03x - - 2.27% 233B
Average 11.58x 3.21% 331.9B
Weighted average by Cap. 11.99x 3.21%

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. INBK Stock
  4. Valuation First Internet Bancorp
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!