Using a Revenue DCF model with operating margin convergence from -2.9% to a target of 24.2% over 5 years, discounted at a WACC of 7.3%, NSTS Bancorp, Inc. (NSTS) has an intrinsic value of $15.77 per share (range: $7.10 – $40.43).
Using a Revenue DCF model with operating margin convergence from -2.9% to a target of 24.2% over 5 years, discounted at a WACC of 7.3%, NSTS Bancorp, Inc. (NSTS) has an intrinsic value of $10.56 per share (range: $4.76 – $26.81).
Using the industry peer median EV/Revenue multiple (trailing + forward), NSTS Bancorp, Inc. (NSTS) has a fair value of $9.03 based on 8 comparable companies in the Banks - Regional industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| NSTS Bancorp, Inc.NSTS | 61 | 4.5x | — |
| Pathward Financial, Inc. | 2,201 | 3.1x | 3.1x |
| Broadway Financial Corporation | 73 | 3.5x | — |
| AmeriServ Financial, Inc. | 67 | 1.4x | 1.9x |
| Catalyst Bancorp, Inc. | 66 | 5.0x | — |
| OptimumBank Holdings, Inc. | 66 | 1.5x | 1.9x |
| Home Federal Bancorp, Inc. of Louisiana | 60 | 1.5x | — |
| First Seacoast Bancorp | 53 | 3.4x | — |
| Plutus Financial Group Limited | 47 | 34.5x | — |
| Industry Median | 3.2x | 1.9x | |
| (*) Revenue | 13 | ||
| = Enterprise Value | 43 | ||
| (-) Net Debt | -1 | ||
| Equity Value | 44 | ||
| (/) Outstanding shares | 5 | ||
| Fair Price | $9 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.