Beruflich Dokumente
Kultur Dokumente
com
Banking Valuation
Quarterly Update
Q1 2016
A publication
from PwCs
Deals practice
and price-to-book multiples of the transactions were 1.5x and 1.3x, respectively. The average and median publicly disclosed implied price-to-earnings multiples of the transactions
were 19.1x and 17.8x, respectively.
Company
Price/Earnings (LTM)
3/31/2015
12/31/2015
3/31/2016
279.9
225.0
161.9
156.4
77.9
48.5
28.1
21.5
16.9
15.4
13.2
12.7
7.9
12.1
7.4
9.0
6.5
8.0
7.9
6.5
277.7
243.0
175.2
154.2
74.6
48.4
29.5
21.8
16.2
16.0
13.8
12.5
9.4
11.0
7.9
8.8
7.7
7.4
8.0
6.1
244.6
216.9
139.6
122.8
70.5
42.4
26.0
18.2
17.7
13.1
11.1
10.0
9.7
9.2
7.7
7.6
6.9
6.6
6.3
5.3
2.2
1.4
1.1
0.9
3.0
1.6
2.1
1.5
2.3
1.4
1.2
1.2
2.2
1.4
2.4
1.7
2.6
1.2
0.9
2.3
2.1
1.5
1.1
0.9
2.7
1.6
2.0
1.5
2.0
1.4
1.1
1.2
2.3
1.2
2.5
1.6
2.7
1.1
0.8
1.9
1.9
1.3
0.9
0.7
2.5
1.4
1.8
1.3
1.8
1.2
1.0
0.9
2.3
1.0
2.4
1.4
2.4
1.0
0.7
1.6
13.6
11.0
11.1
17.8
15.8
13.9
14.8
13.9
17.0
11.7
19.3
12.6
18.9
15.1
15.4
15.5
20.4
14.7
15.6
NM
13.4
12.0
11.8
11.8
15.1
14.3
15.3
12.9
15.7
11.7
16.3
14.7
22.6
13.6
16.4
14.4
20.8
14.6
16.9
21.0
11.8
10.3
9.6
8.0
14.2
12.4
13.0
10.7
16.1
8.3
13.8
10.4
22.6
12.0
NM
12.5
17.6
14.3
13.8
15.2
12.0
9.3
9.3
8.8
12.2
11.9
11.5
11.6
13.0
10.4
11.8
10.5
16.5
11.3
15.9
12.3
16.3
12.9
10.9
17.8
12.3
10.8
10.7
9.0
12.4
12.7
11.9
12.0
14.2
11.6
13.9
11.3
18.3
11.4
14.1
12.3
18.5
13.3
10.7
16.2
10.6
9.2
8.5
7.6
11.4
10.6
10.2
9.9
11.8
9.5
9.7
8.4
15.6
8.1
12.7
9.8
14.3
11.5
8.1
12.1
Average
Median
56.1
14.3
57.5
14.9
49.6
12.1
1.7x
1.6x
1.7x
1.5x
1.5x
1.3x
15.2x
15.1x
15.3x
14.7x
13.0x
12.5x
12.3x
11.8x
12.9x
12.3x
10.5x
10.0x
Target
Target
Country
Announce
Date
Hungary
Lebanon
United States
Netherlands
United States
United States
United States
United States
Switzerland
United States
United States
United States
United States
United States
United States
South Korea
United States
3/30/2016
3/22/2016
3/16/2016
3/15/2016
3/10/2016
3/10/2016
3/7/2016
2/25/2016
2/22/2016
2/10/2016
2/3/2016
1/28/2016
1/26/2016
1/25/2016
1/12/2016
1/7/2016
1/5/2016
Average
Median
Total Assets
(4)
7,039.8
883.9
732.0
543.2
759.0
21,017.5
1,039.5
1,165.5
6,595.9
25,524.6
2,248.5
1,602.0
Purchase
Price ($ M)
Price/
Tangible
Book Value
Price/ Book
Value
133.3
91.0
133.7
76.7
108.5
89.7
70.0
244.6
1,329.0
85.0
71.2
206.8
1,108.8
3,437.4
449.7
185.4
206.6
1.6
1.1
1.1
2.0
1.7
1.7
1.3
1.3
1.6
1.0
1.0
2.0
1.7
1.2
1.3
1.1
1.5x
1.5x
1.3x
1.2x
472.2
133.7
Price/
Earnings
(LTM) (5)
12.0
42.5
19.6
11.8
20.5
29.9
18.6
15.5
3.3
17.0
19.1x
17.8x
Notes:
(1) Market data provided by Capital IQ, Inc. Selected institutions represent the largest depository and diversified banks in the U.S. based on market capitalization as of March 31, 2016.
(2) Price/Forward Earnings calculated on a two year forward looking basis. The formula uses median normalized net income estimates from Capital IQ, Inc.
(3) Data provided by Capital IQ, Inc. Selected transactions had deal values approximately $50.0 million or greater, were acquisitions of a majority stake, and were announced between January 01, 2016 and March 31, 2016. Acquisitions of loan portfolios, MSRs and RMBS have been exclud
(4) Total assets denominated in U.S. dollars.
(5) Outliers have been excluded.
2016 PricewaterhouseCoopers LLP, a Delaware limited liability partnership. All rights reserved.
This content is for general information purposes only, and should not be used as a substitute for consultation with professional advisors.
Company
Market Capitalization ($ B)
3/31/2015
12/31/2015 3/31/2016
Price/Earnings (LTM)
3/31/2015
12/31/2015
3/31/2016
48.5
43.3
28.1
25.1
15.4
12.7
7.9
7.4
9.0
6.5
5.5
4.6
5.8
4.8
3.2
3.8
4.2
3.3
48.4
38.4
29.5
22.9
16.0
12.5
9.4
7.9
8.8
6.1
5.6
4.9
6.0
5.2
4.5
4.2
4.0
3.7
42.4
36.0
26.0
21.1
13.1
10.0
9.7
7.7
7.6
5.3
5.0
4.8
4.7
4.5
3.8
3.7
3.6
3.6
1.6
1.5
2.1
2.5
1.4
1.2
2.2
2.4
1.7
2.3
1.0
1.8
2.5
2.7
4.0
1.3
1.6
1.7
1.6
1.2
2.0
2.2
1.4
1.2
2.3
2.5
1.6
1.9
1.0
1.8
2.3
2.8
3.9
1.5
1.5
1.8
1.4
1.1
1.8
2.1
1.2
0.9
2.3
2.4
1.4
1.6
0.9
1.8
1.8
2.1
2.9
1.3
1.4
1.7
13.9
10.1
14.8
10.0
11.7
12.6
18.9
15.4
15.5
NM
13.1
18.9
22.4
20.3
NM
18.3
15.7
18.3
14.3
9.8
15.3
9.6
11.7
14.7
22.6
16.4
14.4
21.0
20.4
20.0
17.6
17.3
NM
19.1
15.1
21.9
12.4
9.3
13.0
9.0
8.3
10.4
22.6
NM
12.5
15.2
17.0
19.3
12.5
14.3
21.5
15.9
13.6
19.3
11.9
9.8
11.5
9.8
10.4
10.5
16.5
15.9
12.3
17.8
13.8
16.0
14.0
15.2
16.1
14.7
12.9
13.6
12.7
9.2
11.9
9.4
11.6
11.3
18.3
14.1
12.3
16.2
14.0
17.2
14.6
14.9
19.0
17.2
12.4
15.8
10.6
8.3
10.2
8.5
9.5
8.4
15.6
12.7
9.8
12.1
11.3
15.9
10.7
11.9
13.6
13.6
11.6
13.2
Average
Median
13.3
7.0
13.2
7.0
11.8
6.4
2.0x
1.7x
1.9x
1.8x
1.7x
1.7x
15.6x
15.4x
16.5x
16.4x
14.5x
13.6x
13.5x
13.7x
14.0x
14.0x
11.5x
11.5x
Company
Market Capitalization ($ B)
3/31/2015
12/31/2015 3/31/2016
Price/Earnings (LTM)
3/31/2015
12/31/2015
3/31/2016
79.3
43.3
25.3
25.1
10.1
8.2
8.1
4.1
6.0
7.3
68.5
38.4
25.4
22.9
9.0
4.1
5.7
4.5
5.6
4.2
58.8
36.0
23.9
21.1
9.0
4.1
3.8
3.7
3.7
3.2
4.7
1.5
2.8
2.5
0.7
2.1
2.4
5.8
3.0
8.5
3.2
1.2
2.4
2.2
0.7
1.2
1.3
4.8
1.9
4.6
3.4
1.1
2.2
2.1
0.7
1.3
0.9
4.0
4.9
3.4
14.5
10.1
11.4
10.0
11.2
6.7
10.7
14.7
11.6
NM
12.1
9.8
11.1
9.6
8.7
4.1
5.9
15.4
NM
NM
10.9
9.3
10.2
9.0
8.2
4.1
4.2
12.5
NM
NM
13.5
9.8
11.4
9.8
9.3
8.8
9.0
13.7
19.5
NM
12.9
9.2
10.9
9.4
7.7
5.6
5.8
13.6
7.8
NM
10.9
8.3
9.3
8.5
7.2
6.1
4.2
9.4
4.3
18.0
Average
Median
21.7
9.1
18.8
7.3
16.7
6.6
3.4x
2.7x
2.4x
2.0x
2.4x
2.1x
11.2x
11.2x
9.6x
9.7x
8.5x
9.1x
11.7x
9.8x
9.2x
9.2x
8.6x
8.4x
Company
Market Capitalization ($ B)
3/31/2015
12/31/2015 3/31/2016
Price/Earnings (LTM)
3/31/2015
12/31/2015
3/31/2016
30.3
44.9
16.3
77.9
279.9
16.9
8.0
21.5
2.4
12.7
26.8
45.1
16.7
74.6
277.7
16.2
7.4
21.8
2.3
12.5
23.4
39.6
14.9
70.5
244.6
17.7
6.6
18.2
2.6
10.0
2.6
3.2
2.2
3.0
2.2
2.3
1.2
1.5
1.8
1.2
2.4
3.6
2.1
2.7
2.1
2.0
1.1
1.5
1.4
1.2
2.1
3.1
1.9
2.5
1.9
1.8
1.0
1.3
1.6
0.9
16.7
15.7
21.3
15.8
13.6
17.0
14.7
13.9
20.2
12.6
16.5
16.9
18.3
15.1
13.4
15.7
14.6
12.9
22.0
14.7
13.3
15.0
16.3
14.2
11.8
16.1
14.3
10.7
24.3
10.4
12.6
13.2
15.9
12.2
12.0
13.0
12.9
11.6
14.9
10.5
12.6
13.3
17.1
12.4
12.3
14.2
13.3
12.0
15.5
11.3
10.7
10.8
14.3
11.4
10.6
11.8
11.5
9.9
15.6
8.4
Average
Median
51.1
19.2
50.1
19.3
44.8
17.9
2.1x
2.2x
2.0x
2.1x
1.8x
1.8x
16.1x
15.8x
16.0x
15.4x
14.7x
14.3x
12.9x
12.8x
13.4x
12.9x
11.5x
11.1x
Notes:
(1) Market data provided by Capital IQ, Inc. Selected institutions represent the largest depository banks in the U.S. based on market capitalization.
(2) Market data provided by Capital IQ, Inc. Selected institutions represent the largest non-depository banks in the U.S. based on market capitalization.
(3) Market data provided by Capital IQ, Inc. Selected institutions represent the largest custody banks in the U.S. based on total fiduciary accounts including custody.
(4) Price/Forward Earnings calculated on a two year forward looking basis. The formula uses median normalized net income estimates from Capital IQ, Inc.
2016 PricewaterhouseCoopers LLP, a Delaware limited liability partnership. All rights reserved.
This content is for general information purposes only, and should not be used as a substitute for consultation with professional advisors.
Acquirer
Ameris Bancorp
Seacoast Banking Corp. of FL
First Midwest Bancorp Inc.
CenterState Banks
German American Bancorp Inc.
Yadkin Financial Corporation
RBB Bancorp
F.N.B. Corp.
Heartland Financial USA Inc.
HomeStreet Inc.
Pacific Premier Bancorp
Southern BancShares (NC)
Liberty Bank
Northfield Bancorp Inc.
Park Sterling Corporation
Prosperity Bancshares Inc.
First Merchants Corp.
Community Bank System Inc.
Valley National Bancorp
First NBC Bank Holding Co.
Heartland Financial USA Inc.
Independent Bk Group Inc.
M&T Bank Corp.
Atlantic Capital Bcshs Inc.
Camden National Corp.
WSFS Financial Corp.
PacWest Bancorp
First Horizon National Corp.
Banner Corp.
Bear State Financial Inc.
Green Bancorp Inc.
Home BancShares Inc.
Home Bancorp Inc.
United Community Banks Inc.
Pinnacle Financial Partners
Heritage Commerce Corp
Northwest Bancshares, Inc.
Bank of the Ozarks Inc.
CIT Group Inc.
Pinnacle Financial Partners
First Financial Bankshares
BB&T Corp.
Cathay General Bancorp
Horizon Bancorp
BNC Bancorp
Renasant Corp.
ESB Bancorp MHC
Western Alliance Bancorp
Sterling Bancorp
Plaza Bank
Bridge Bancorp Inc.
Farmers National Banc Corp.
BB&T Corp.
IBERIABANK Corp.
UMB Financial Corp.
Chemical Financial Corp.
Ameris Bancorp
MidWestOne Financial Grp Inc.
United Community Banks Inc.
Ford Financial Fund II L.P.
Stupp Bros. Inc.
Berkshire Hills Bancorp Inc.
Cape Bancorp Inc.
Target
Closing Date
Purchase Price
($ M)
Goodwill
Core Deposit
Intangible
3/11/2016
3/11/2016
3/8/2016
3/1/2016
3/1/2016
3/1/2016
2/19/2016
2/13/2016
2/5/2016
2/1/2016
1/29/2016
1/29/2016
1/15/2016
1/8/2016
1/1/2016
1/1/2016
12/31/2015
12/4/2015
12/1/2015
11/30/2015
11/30/2015
11/1/2015
11/1/2015
10/31/2015
10/16/2015
10/9/2015
10/6/2015
10/2/2015
10/1/2015
10/1/2015
10/1/2015
10/1/2015
9/15/2015
9/1/2015
9/1/2015
8/20/2015
8/14/2015
8/5/2015
8/3/2015
7/31/2015
7/31/2015
7/31/2015
7/31/2015
7/1/2015
7/1/2015
7/1/2015
7/1/2015
6/30/2015
6/30/2015
6/29/2015
6/19/2015
6/19/2015
6/19/2015
5/31/2015
5/31/2015
5/31/2015
5/22/2015
5/1/2015
5/1/2015
4/30/2015
4/24/2015
4/17/2015
4/1/2015
96.4
77.6
70.1
65.0
87.4
431.3
83.2
404.0
76.9
55.9
120.2
55.3
77.8
55.4
87.2
71.5
68.9
142.1
208.1
51.1
95.0
79.0
3,812.4
159.0
134.9
93.4
847.4
81.1
701.6
70.0
139.4
102.3
74.6
237.6
82.5
54.8
180.7
65.4
3,369.1
187.2
59.3
2,500.9
126.0
73.3
101.2
254.4
51.3
490.6
563.0
53.9
143.8
75.2
395.9
192.0
179.7
187.7
50.0
143.7
54.6
360.2
74.5
124.5
54.4
84.3%
89.9%
65.5%
87.4%
92.7%
90.3%
NA
82.5%
81.9%
83.5%
92.2%
82.4%
NA
91.7%
90.3%
100.0%
91.9%
NA
85.3%
NA
89.3%
NA
89.0%
59.1%
91.8%
NA
92.5%
NA
87.1%
75.3%
86.8%
NA
87.7%
89.3%
90.4%
83.5%
92.1%
90.6%
82.6%
96.0%
94.9%
89.0%
97.8%
83.0%
89.4%
93.5%
NA
94.5%
90.1%
NA
93.5%
85.8%
94.4%
94.6%
NA
93.2%
72.5%
78.3%
75.5%
NA
NA
94.0%
NA
15.7%
10.1%
34.5%
12.6%
7.3%
9.7%
NA
17.5%
18.1%
16.5%
7.8%
17.6%
NA
8.3%
9.7%
NA
8.1%
NA
14.7%
NA
10.7%
NA
11.0%
40.9%
8.2%
NA
7.5%
NA
12.9%
24.7%
13.2%
NA
12.3%
10.7%
9.6%
16.5%
7.9%
9.4%
17.4%
4.0%
5.1%
11.0%
2.2%
17.0%
10.6%
6.5%
NA
5.5%
9.9%
NA
6.5%
14.2%
5.6%
5.4%
NA
6.8%
27.5%
21.7%
24.5%
NA
NA
6.0%
NA
305.8
95.0
87.5%
89.4%
12.7%
10.6%
Average
Median
Notes:
NA = Not Available
(1) Search criteria includes acquisitions of U.S. banks with purchase price greater than or equal to $50.0 million and transaction close dates occurring between March 31, 2014 and March 31, 2016.
2016 PricewaterhouseCoopers LLP, a Delaware limited liability partnership. All rights reserved.
This content is for general information purposes only, and should not be used as a substitute for consultation with professional advisors.
Contacts
To have a deeper discussion about valuation developments and trends, please contact:
Scott Carmelitano
Principal
scott.j.carmelitano@us.pwc.com
+1 213 356 6662
Nisha Sheth
Principal
nisha.sheth@us.pwc.com
+1 646 471 2164
Earl Wallis
Managing Director
earl.wallis@us.pwc.com
+1 678 419 1745
2016 PricewaterhouseCoopers LLP, a Delaware limited liability partnership. All rights reserved.
This content is for general information purposes only, and should not be used as a substitute for consultation with professional advisors.