Company Valuation: Rand Capital Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 45.47 43.85 34.38 33.53 49.68 33.72
Change - -3.56% -21.6% -2.48% 48.19% -32.13%
Enterprise Value (EV) 1 35.93 43.02 35.56 46.48 49.45 29.51
Change - 19.73% -17.34% 30.71% 6.38% -40.32%
P/E 53.7x 2.78x -39x 5.14x 5.63x -4.16x
PBR 0.99x 0.72x 0.6x 0.55x 0.76x 0.65x
PEG - 0x 0x -0x 0.2x 0x
Capitalization / Revenue 14.7x 10.8x 5.96x 4.57x 5.8x 5.21x
EV / Revenue 11.6x 10.6x 6.17x 6.33x 5.78x 4.56x
EV / EBITDA 22.7x -22.2x - - - -
EV / EBIT 23.3x -21.8x 7.54x 11.1x 10.3x 5.47x
EV / FCF 8.23x -59.2x 27x 17.9x 10.5x -16.5x
FCF Yield 12.1% -1.69% 3.7% 5.6% 9.48% -6.05%
Dividend per Share 2 1.33 0.4 0.65 0.95 1.67 1.16
Rate of return 7.56% 2.35% 4.88% 7.31% 8.68% 10.2%
EPS 2 0.3279 6.119 -0.3417 2.529 3.42 -2.73
Distribution rate 406% 6.54% -190% 37.6% 48.8% -42.5%
Net sales 1 3.103 4.076 5.765 7.338 8.559 6.475
EBITDA 1 1.582 -1.939 - - - -
EBIT 1 1.545 -1.977 4.716 4.205 4.812 5.399
Net income 1 0.7438 15.8 -0.8818 6.527 8.828 -8.04
Net Debt 1 -9.541 -0.8339 1.181 12.95 -0.2348 -4.209
Reference price 2 17.60 16.99 13.32 12.99 19.25 11.36
Nbr of stocks (in thousands) 2,584 2,581 2,581 2,581 2,581 2,970
Announcement Date 08/03/21 08/03/22 10/03/23 05/03/24 10/03/25 05/03/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.27x2.01x17.35x4.92% 3.37B
9.34x - - 10.59% 2.88B
6.25x3.87x5.1x-.--% 1.25B
Average 9.29x 2.94x 11.22x 5.17% 2.5B
Weighted average by Cap. 10.14x 2.51x 14.03x 6.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RAND Stock
  4. RAND Stock
  5. Valuation Rand Capital Corporation