|
Real-time Estimate
Cboe BZX
15:55:10 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 24.14 USD | -0.17% |
|
+1.30% | -9.17% |
| 10-22 | Northrim BanCorp, PBCO Financial Merger Receives Shareholder Approvals | MT |
| 10-16 | Northrim BanCorp, Inc. Reports Net Loan Charge-Offs for the Third Quarter Ended September 30, 2026 | CI |
Company Valuation: Northrim BanCorp, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 266.8 | 310.2 | 316.1 | 428.8 | 587.8 | 537.9 | - | - |
| Change | - | 16.27% | 1.9% | 35.66% | 37.08% | -8.5% | - | - |
| Enterprise Value (EV) | 266.8 | 310.2 | 316.1 | 428.8 | 587.8 | 537.9 | 537.9 | 537.9 |
| Change | - | 16.27% | 1.9% | 35.66% | 37.08% | -8.5% | 0% | 0% |
| P/E | 7.24x | 10.4x | 12.7x | 11.8x | 9.27x | 9.6x | 9.04x | 8.34x |
| PBR | 1.1x | 1.42x | 1.34x | 1.61x | 1.8x | 1.47x | 1.18x | 1.06x |
| PEG | - | -0.9x | -0.9x | 0.2x | 0.1x | -0.8x | 1.49x | 0.98x |
| Capitalization / Revenue | - | - | - | 2.74x | 2.76x | 2.48x | 1.98x | 1.89x |
| EV / Revenue | - | - | - | 0x | 0x | 2.48x | 1.98x | 1.89x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | 0x | 0x | 6.09x | 4.85x | 4.47x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.375 | 0.455 | 0.6 | 0.62 | 0.64 | 0.66 | 0.6733 | 0.68 |
| Rate of return | 3.45% | 3.34% | 4.2% | 3.18% | 2.41% | 2.73% | 2.78% | 2.81% |
| EPS 2 | 1.5 | 1.318 | 1.122 | 1.655 | 2.87 | 2.52 | 2.673 | 2.9 |
| Distribution rate | 25% | 34.5% | 53.5% | 37.5% | 22.3% | 26.2% | 25.2% | 23.4% |
| Net sales 1 | - | - | - | 156.7 | 212.8 | 216.6 | 271.4 | 285.3 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | - | 51.3 | 88.43 | 88.25 | 110.8 | 120.2 |
| Net income 1 | 37.52 | 30.74 | 25.39 | 36.97 | 64.61 | 55.95 | 76.37 | 83.1 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 10.86 | 13.64 | 14.30 | 19.48 | 26.61 | 24.18 | 24.18 | 24.18 |
| Nbr of stocks (in thousands) | 24,558 | 22,739 | 22,102 | 22,008 | 22,091 | 22,245 | - | - |
| Announcement Date | 28/01/22 | 26/01/23 | 25/01/24 | 24/01/25 | 23/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.6x | - | - | 2.73% | 538M | |
| 13.79x | - | - | 1.85% | 912B | |
| 6.39x | - | - | 4.86% | 441B | |
| 6.92x | - | - | 4.59% | 389B | |
| 11.64x | - | - | 2.34% | 354B | |
| 6.43x | - | - | 4.83% | 349B | |
| 6.86x | - | - | 4.66% | 322B | |
| 10.77x | - | - | 4.9% | 296B | |
| 17.76x | - | - | 2.37% | 285B | |
| 11.55x | - | - | 2.24% | 255B | |
| Average | 10.17x | 3.54% | 360.34B | |||
| Weighted average by Cap. | 10.51x | 3.42% |
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
- Stock Market
- Stocks
- NRIM Stock
- Valuation Northrim BanCorp, Inc.
Select your edition
All financial news and data tailored to specific country editions
