加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.1x - 1.2x | 1.1x |
| Historical Pb Multiple | 1.2x - 1.5x | 1.3x |
| Fair Value | 31.29$ - 34.59$ | 32.94$ |
| Upside | -14.1% - -5.1% | -9.6% |
| Benchmarks | - | Full Ticker |
| City Holding Company | - | NasdaqGS:CHCO |
| Mid Penn Bancorp, Inc. | - | NasdaqGM:MPB |
| John Marshall Bancorp, Inc. | - | NasdaqCM:JMSB |
| Home Bancshares, Inc. (Conway, AR) | - | NYSE:HOMB |
| Southside Bancshares, Inc. | - | NYSE:SBSI |
| Capital City Bank Group, Inc. | - | NasdaqGS:CCBG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CHCO | MPB | JMSB | HOMB | SBSI | CCBG | |||
| NasdaqGS:CHCO | NasdaqGM:MPB | NasdaqCM:JMSB | NYSE:HOMB | NYSE:SBSI | NasdaqGS:CCBG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.6% | 22.8% | 1.5% | 6.8% | 3.5% | 11.4% | ||
| 3Y CAGR | 10.0% | 19.0% | -12.3% | 8.0% | -8.0% | 16.6% | ||
| Latest Twelve Months | 2.4% | 32.2% | 233.0% | 2.4% | 2.1% | 1.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 39.6% | 26.1% | 32.9% | 40.0% | 38.9% | 20.3% | ||
| Prior Fiscal Year | 39.5% | 22.9% | 13.3% | 40.0% | 35.9% | 23.7% | ||
| Latest Fiscal Year | 39.8% | 27.8% | 31.9% | 41.5% | 34.7% | 22.9% | ||
| Latest Twelve Months | 39.8% | 27.8% | 31.9% | 41.5% | 34.7% | 22.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 15.2% | 9.2% | 9.9% | 10.3% | 11.7% | 10.4% | ||
| Prior Fiscal Year | 18.1% | 7.1% | 2.3% | 10.7% | 11.4% | 12.6% | ||
| Latest Twelve Months | 16.5% | 8.3% | 7.2% | 10.4% | 11.2% | 11.3% | ||
| Next Fiscal Year | 14.6% | 8.8% | #NUM! | 10.6% | 10.4% | 10.2% | ||
| Two Fiscal Years Forward | 14.0% | 10.8% | 9.1% | 10.3% | 10.4% | 9.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.0x | 2.9x | 4.5x | 5.9x | 3.5x | 2.7x | ||
| Price / LTM EPS | 15.2x | 10.3x | 14.2x | 14.2x | 10.2x | 11.7x | ||
| Price / Book | 2.4x | 0.8x | 1.0x | 1.4x | 1.1x | 1.3x | ||
| Price / Fwd Book | 2.3x | 0.7x | 1.0x | 1.4x | 1.1x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.1x | 2.4x | |||||
| Historical P/B Ratio | 1.2x | 1.3x | 1.5x | |||||
| Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) Book Value | 495 | 495 | 495 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CHCO | MPB | JMSB | HOMB | SBSI | CCBG | |
| Value of Common Equity | 1,763 | 508 | 244 | 5,698 | 899 | 622 | |
| (/) Shares Outstanding | 14.7 | 19.4 | 14.2 | 198.6 | 30.4 | 17.1 | |
| Implied Stock Price | 120.21 | 26.25 | 17.16 | 28.70 | 29.57 | 36.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 120.21 | 26.25 | 17.16 | 28.70 | 29.57 | 36.45 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |