BANK FIRST CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78.86 USD | +0.42% |
|
+0.46% | -9.00% |
| Apr. 18 | Piper Sandler Adjusts Price Target on Bank First to $87 From $90, Keeps Neutral Rating | MT |
| Apr. 17 | Bank First Corporation's Equity Buyback announced on April 19, 2023, has expired. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 496 | 501.1 | 551.1 | 838.1 | 898.3 | 798.2 | - |
| Enterprise Value (EV) 1 | 496 | 501.1 | 551.1 | 838.1 | 898.3 | 798.2 | 798.2 |
| P/E ratio | 18.1 x | 12.8 x | 12.2 x | 16.6 x | 11.9 x | 13.4 x | 13.2 x |
| Yield | 1.14% | 1.27% | 1.18% | 1.01% | 1.33% | 1.8% | 1.85% |
| Capitalization / Revenue | 6.03 x | 4.54 x | 4.85 x | 6.76 x | 4.69 x | 5.09 x | 4.87 x |
| EV / Revenue | 6.03 x | 4.54 x | 4.85 x | 6.76 x | 4.69 x | 5.09 x | 4.87 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 2.15 x | 1.69 x | 1.71 x | 1.85 x | 1.45 x | 1.25 x | 1.18 x |
| Nbr of stocks (in thousands) | 7,085 | 7,730 | 7,629 | 9,029 | 10,366 | 10,122 | - |
| Reference price 2 | 70.01 | 64.82 | 72.24 | 92.82 | 86.66 | 78.86 | 78.86 |
| Announcement Date | 1/21/20 | 1/19/21 | 1/18/22 | 1/17/23 | 1/16/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 82.3 | 110.4 | 113.6 | 123.9 | 191.6 | 156.8 | 163.8 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 40.71 | 57 | 63.07 | 61.83 | 103.5 | 77.4 | 82.15 |
| Operating Margin | 49.47% | 51.65% | 55.52% | 49.89% | 54.01% | 49.38% | 50.17% |
| Earnings before Tax (EBT) 1 | 34.29 | 49.88 | 59.97 | 59.63 | 98.79 | 73.8 | 75.4 |
| Net income 1 | 26.69 | 38 | 45.44 | 45.21 | 74.51 | 59.55 | 60 |
| Net margin | 32.44% | 34.43% | 40% | 36.48% | 38.89% | 37.99% | 36.64% |
| EPS 2 | 3.870 | 5.070 | 5.920 | 5.580 | 7.280 | 5.895 | 5.985 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.8000 | 0.8200 | 0.8500 | 0.9400 | 1.150 | 1.420 | 1.460 |
| Announcement Date | 1/21/20 | 1/19/21 | 1/18/22 | 1/17/23 | 1/16/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 27.9 | 28.94 | 27.52 | 29.03 | 32.9 | 34.52 | 38.08 | 38.34 | 39.31 | 75.37 | 37.75 | 38.95 | 39.85 | 39.6 | 39.9 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 15.4 | 15.32 | 14.79 | 15.81 | 14 | 17.26 | 18.42 | 18.88 | - | 46.51 | 17.42 | 19.2 | 20.05 | 19.55 | 19.8 |
| Operating Margin | 55.2% | 52.93% | 53.75% | 54.47% | 42.55% | 50.01% | 48.37% | 49.25% | - | 61.71% | 46.16% | 49.29% | 50.31% | 49.37% | 49.62% |
| Earnings before Tax (EBT) 1 | 14.85 | 14.72 | 13.59 | 15.31 | 13.96 | 16.76 | 14.24 | 18.88 | 19.66 | 46.01 | 17.22 | 18.1 | 19.1 | 18.7 | 18.1 |
| Net income 1 | 11.2 | 11.16 | 10.18 | 11.65 | 10.5 | 12.84 | 10.68 | 14.13 | 14.8 | 34.9 | 15.41 | 14.45 | 15.13 | 14.56 | 14.47 |
| Net margin | 40.14% | 38.58% | 37% | 40.14% | 31.91% | 37.21% | 28.04% | 36.86% | 37.66% | 46.3% | 40.83% | 37.09% | 37.98% | 36.78% | 36.27% |
| EPS 2 | 1.460 | 1.460 | 1.340 | 1.550 | 1.260 | 1.430 | 1.090 | 1.370 | 1.430 | 3.390 | 1.510 | 1.430 | 1.500 | 1.450 | 1.445 |
| Dividend per Share 2 | 0.2200 | 0.2200 | 0.2200 | 0.2500 | 0.2500 | 0.2200 | 0.2500 | 0.3000 | 0.3000 | 0.3000 | 0.3500 | 0.3500 | 0.3600 | 0.3600 | 0.3600 |
| Announcement Date | 10/19/21 | 1/18/22 | 4/19/22 | 7/19/22 | 10/18/22 | 1/17/23 | 4/18/23 | 7/18/23 | 10/17/23 | 1/16/24 | 4/16/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 13.1% | 14.3% | 14.6% | 12.1% | 13.1% | 11.9% | 11.2% |
| ROA (Net income/ Total Assets) | 1.37% | 1.52% | 1.6% | 1.35% | 1.83% | 1.42% | 1.38% |
| Assets 1 | 1,948 | 2,500 | 2,840 | 3,349 | 4,072 | 4,208 | 4,348 |
| Book Value Per Share 2 | 32.50 | 38.30 | 42.40 | 50.20 | 59.80 | 63.00 | 67.00 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 1/21/20 | 1/19/21 | 1/18/22 | 1/17/23 | 1/16/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
78.86
USD
Average target price
85.5
USD
Spread / Average Target
+8.42%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -9.00% | 798M | |
| +16.61% | 210B | |
| +2.39% | 73.14B | |
| +7.99% | 54.82B | |
| +1.36% | 47.1B | |
| +13.25% | 47B | |
| +19.29% | 44.81B | |
| +10.93% | 36.6B | |
| -16.21% | 35.14B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- BFC Stock
- Financials Bank First Corporation
