Valuation Flagstar Bank, National Association

Equities

Real-time Estimate Cboe BZX Other stock markets 11:11:11 2025-12-08 am EST			5-day change	1st Jan Change
12.68 ^USD	-0.20%		+2.26%	+36.01%

Nov. 06	Tranche Update on Flagstar Bank, National Association's Equity Buyback Plan announced on October 24, 2018.	CI
Nov. 06	US regional banks weather CRE storm, office loans continue to lag	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,894	5,678	5,858	7,391	3,873	5,280	-	-
Change	-	16.01%	3.17%	26.18%	-47.6%	36.33%	-	-
Enterprise Value (EV)	4,894	5,678	5,858	7,391	3,873	5,280	5,280	5,280
Change	-	16.01%	3.17%	26.18%	-47.6%	36.33%	0%	0%
P/E ratio	10.3x	10.2x	6.83x	3.16x	-2.74x	-24x	20.8x	7.82x
PBR	0.77x	0.87x	0.7x	0.72x	0.5x	0.75x	0.72x	0.66x
PEG	-	0.6x	1.37x	0x	0x	0.3x	-0x	0x
Capitalization / Revenue	4.22x	4.21x	3.57x	1.28x	1.52x	2.6x	2.09x	1.73x
EV / Revenue	0x	0x	0x	0x	0x	2.6x	2.09x	1.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	56x	7.81x	4.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.04	2.04	2.04	1.68	0.2	0.04	0.04	0.04
Rate of return	6.45%	5.57%	7.91%	5.47%	2.14%	0.31%	0.31%	0.31%
EPS ²	3.06	3.6	3.78	9.72	-3.4	-0.529	0.6102	1.624
Distribution rate	66.7%	56.7%	54%	17.3%	-5.88%	-7.56%	6.56%	2.46%
Net sales ¹	1,160	1,350	1,643	5,783	2,552	2,029	2,525	3,057
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	646	832	875	3,239	1	94.24	675.9	1,256
Net income ¹	478.3	563	617	2,341	-1,125	-222.3	281.9	755.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	31.65	36.63	25.80	30.69	9.33	12.70	12.70	12.70
Nbr of stocks (in thousands)	154,635	155,007	227,045	240,829	415,115	415,756	-	-
Announcement Date	1/27/21	1/26/22	1/31/23	1/31/24	1/30/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FLAGSTAR BANK, NATIONAL ASSOCIATION	-24.01x	-	-	0.32%	5.28B
AGRICULTURAL BANK OF CHINA LIMITED	6.52x	-	-	4.75%	376B
ICICI BANK LIMITED	19.39x	-	-	0.89%	111B
ANZ GROUP HOLDINGS LIMITED	14.59x	-	-	4.75%	70.73B
INDUSTRIAL BANK CO., LTD.	5.82x	-	-	5.1%	62.26B
PT BANK CENTRAL ASIA TBK	17.8x	-	-	3.71%	61.26B
CRÉDIT AGRICOLE S.A.	7.22x	-	-	6.92%	59.11B
CHINA CITIC BANK CORPORATION LIMITED	6.45x	-	-	4.72%	58.24B
QATAR NATIONAL BANK (Q.P.S.C.)	10.46x	-	-	4.02%	45.43B
Average	7.14x			3.91%	94.27B
Weighted average by Cap.	9.70x			4.28%