Valuation LCNB Corp.

Stocks

Market Closed - Nasdaq 04:00:00 2026-11-10 pm EST			5-day change	1st Jan Change
19.66 ^USD	-0.61%		-0.05%	+19.95%

Oct. 15	LCNB Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
Oct. 15	LCNB Corp. Reports Net Charge Offs for the Third Quarter Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	242.8	202.8	175.4	213.5	232.5	280.3	-	-
Change	-	-16.48%	-13.5%	21.7%	8.91%	20.53%	-	-
Enterprise Value (EV)	242.8	202.8	175.4	213.5	232.5	280.3	280.3	280.3
Change	-	-16.48%	-13.5%	21.7%	8.91%	20.53%	0%	0%
P/E	11.8x	9.33x	14.3x	15.6x	10.1x	10.6x	10.5x	10.2x
PBR	1.02x	1.01x	0.88x	0.84x	0.85x	0.98x	0.94x	0.9x
PEG	-	0.6x	-0.3x	-1.3x	0.1x	0.8x	7.28x	3.96x
Capitalization / Revenue	4.25x	3.32x	3.11x	3.51x	3.31x	3.59x	3.57x	3.48x
EV / Revenue	0x	0x	0x	0x	0x	3.59x	3.57x	3.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-	-	0x	0x	7.84x	8.03x	7.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.77	0.81	0.85	0.88	0.88	0.88	0.88	0.88
Rate of return	3.94%	4.5%	5.39%	5.82%	5.37%	4.48%	4.48%	4.48%
EPS ²	1.66	1.93	1.1	0.97	1.63	1.85	1.877	1.925
Distribution rate	46.4%	42%	77.3%	90.7%	54%	47.6%	46.9%	45.7%
Net sales ¹	57.12	61.04	56.35	60.8	70.22	78	78.4	80.45
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	25.01	-	-	15.96	30.09	35.75	34.9	36
Net income ¹	20.97	22.13	12.63	13.49	23.12	26.29	26.67	27.37
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	19.53	18.00	15.77	15.13	16.39	19.66	19.66	19.66
Nbr of stocks (in thousands)	12,433	11,267	11,124	14,110	14,187	14,255	-	-
Announcement Date	1/28/22	1/27/23	1/31/24	1/30/25	1/29/26	-	-	-

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.($)
LCNB CORP.	10.63x	-	-	4.48%	280M
JPMORGAN CHASE & CO.	13.75x	-	-	1.86%	908B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.38x	-	-	4.79%	435B
AGRICULTURAL BANK OF CHINA LIMITED	7.23x	-	-	4.46%	379B
CHINA CONSTRUCTION BANK CORPORATION	6.71x	-	-	4.68%	364B
BANK OF AMERICA CORPORATION	11.6x	-	-	2.36%	350B
BANK OF CHINA LIMITED	6.9x	-	-	4.65%	315B
HSBC HOLDINGS PLC	11.1x	-	-	4.73%	306B
ROYAL BANK OF CANADA	17.72x	-	-	2.38%	280B
WELLS FARGO & COMPANY	11.68x	-	-	2.21%	257B
Average	10.37x			3.66%	360B
Weighted average by Cap.	10.58x			3.38%