Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -47.8x - -52.8x | -50.3x |
| Selected Fwd P/E Multiple | -41.3x - -45.7x | -43.5x |
| Fair Value | $9.91 - $10.95 | $10.43 |
| Upside | -35.0% - -28.2% | -31.6% |
| Benchmarks | - | Full Ticker |
| Home Federal Bancorp, Inc. of Louisiana | - | NasdaqCM:HFBL |
| Main Street Financial Services Corp. | - | OTCPK:MSWV |
| First Northern Community Bancorp | - | OTCPK:FNRN |
| Marathon Bancorp, Inc. | - | OTCPK:MBBC |
| CFSB Bancorp, Inc. | - | NasdaqCM:CFSB |
| Heritage NOLA Bancorp, Inc. | - | OTCPK:HRGG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HFBL | MSWV | FNRN | MBBC | CFSB | HRGG | |||
| NasdaqCM:HFBL | OTCPK:MSWV | OTCPK:FNRN | OTCPK:MBBC | NasdaqCM:CFSB | OTCPK:HRGG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.4% | -6.1% | 6.4% | NM- | NM- | NM- | ||
| 3Y CAGR | -12.5% | -14.2% | 12.2% | NM- | -71.3% | NM- | ||
| Latest Twelve Months | -26.7% | -40.0% | -7.1% | -126.2% | -112.9% | 85.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 23.0% | 31.5% | 26.4% | 13.1% | 9.0% | -3.4% | ||
| Prior Fiscal Year | 25.0% | 31.8% | 30.0% | 21.6% | 15.4% | -46.1% | ||
| Latest Fiscal Year | 17.5% | 14.7% | 28.4% | -2.8% | 0.4% | -5.0% | ||
| Latest Twelve Months | 16.9% | 14.7% | 28.4% | -4.9% | -0.6% | -5.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 2.0x | 3.4x | 2.2x | 4.4x | 6.6x | 4.0x | ||
| LTM P/E Ratio | 11.8x | 23.0x | 7.7x | -89.6x | -1033.7x | -80.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1033.7x | 7.7x | 23.0x | |||||
| Historical LTM P/E Ratio | -210.5x | 19.2x | 25.7x | |||||
| Selected P/E Multiple | -47.8x | -50.3x | -52.8x | |||||
| (x) LTM Net Income | (0) | (0) | (0) | |||||
| (=) Equity Value | 10 | 11 | 12 | |||||
| (/) Shares Outstanding | 1.1 | 1.1 | 1.1 | |||||
| Implied Value Range | 9.15 | 9.63 | 10.11 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.15 | 9.63 | 10.11 | 15.25 | ||||
| Upside / (Downside) | -40.0% | -36.9% | -33.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HFBL | MSWV | FNRN | MBBC | CFSB | HRGG | |
| Value of Common Equity | 40 | 108 | 155 | 29 | 50 | 17 | |
| (/) Shares Outstanding | 3.0 | 7.8 | 15.2 | 2.1 | 6.2 | 1.1 | |
| Implied Stock Price | 13.08 | 13.86 | 10.19 | 13.41 | 7.94 | 15.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13.08 | 13.86 | 10.19 | 13.41 | 7.94 | 15.25 | |
| 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 | |