Valuation Flagstar Financial, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-12 pm EST			5-day change	1st Jan Change
11.05 ^USD	-2.13%		-2.73%	-63.99%

Nov. 08	Tranche Update on Flagstar Financial, Inc.'s Equity Buyback Plan announced on October 24, 2018.	CI
Oct. 29	Deteriorating office loans stress US regional banks' CRE portfolios	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,618	4,894	5,678	5,858	7,391	4,587	-	-
Change	-	-12.88%	16.01%	3.17%	26.18%	-37.94%	-	-
Enterprise Value (EV)	5,618	4,894	5,678	5,858	7,391	4,587	4,587	4,587
Change	-	-12.88%	16.01%	3.17%	26.18%	-37.94%	0%	0%
P/E ratio	15.6x	10.3x	10.2x	6.83x	3.16x	-2.97x	-31.8x	15.5x
PBR	0.9x	0.77x	0.87x	0.7x	0.72x	0.58x	0.59x	0.57x
PEG	-	0.3x	0.6x	1.37x	0x	0x	0.4x	-0x
Capitalization / Revenue	5.43x	4.22x	4.21x	3.57x	1.28x	1.79x	1.94x	1.65x
EV / Revenue	0x	0x	0x	0x	0x	1.79x	1.94x	1.65x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	-27.9x	24.7x	5.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.04	2.04	2.04	2.04	1.68	0.112	0.06	0.0578
Rate of return	5.66%	6.45%	5.57%	7.91%	5.47%	1.01%	0.54%	0.52%
EPS ²	2.31	3.06	3.6	3.78	9.72	-3.715	-0.3474	0.7142
Distribution rate	88.3%	66.7%	56.7%	54%	17.3%	-3.01%	-17.3%	8.09%
Net sales ¹	1,034	1,160	1,350	1,643	5,783	2,559	2,359	2,784
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	540.8	646	832	875	3,239	-164.4	185.6	842.8
Net income ¹	362.2	478.3	563	617	2,341	-1,169	-138.3	309.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	36.06	31.65	36.63	25.80	30.69	11.05	11.05	11.05
Nbr of stocks (in thousands)	155,784	154,635	155,007	227,045	240,829	415,115	-	-
Announcement Date	1/29/20	1/27/21	1/26/22	1/31/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FLAGSTAR FINANCIAL, INC.	-3.04x	-	-	+0.99%	4.69B
JPMORGAN CHASE & CO.	13.2x	-	-	+1.97%	686B
BANK OF AMERICA CORPORATION	14.44x	-	-	+2.18%	354B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	4.54x	-	-	+6.85%	288B
WELLS FARGO & COMPANY	13.53x	-	-	+2.11%	238B
CHINA CONSTRUCTION BANK CORPORATION	4.42x	-	-	+6.85%	203B
BANK OF CHINA LIMITED	4.73x	-	-	+6.65%	190B
ROYAL BANK OF CANADA	14.79x	-	-	+3.40%	179B
HSBC HOLDINGS PLC	7.74x	-	-	+8.99%	171B
HDFC BANK LIMITED	20.97x	-	-	+1.11%	168B
Average	9.53x	-	-	+4.11%	248.1B
Weighted average by Cap.	11.27x	-	-	+3.87%