Alpine Banks of Colorado

ALPIB

ALPIBAlpine Banks of Colorado US flag

Other OTC

49.14

USD

-0.02

- -

401.99MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	14.6	15.27	16.03	11.06	9.09	11.93
Return on Assets (%)	- -	1.13	1.05	1.17	0.9	0.77	1.05
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	4.34	3.86	3.62	3.07	3.18	3.44	2.88
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.49	30.15	33.39	36.51	28.55	25.31	30.68
Profit Margin (%)	29.27	24.64	27.16	30.21	23.72	21.03	25.23
Net Income to Common Margin (%)	29.27	24.64	27.16	30.21	23.72	21.03	25.23
Effective Tax Rate (%)	17.53	18.14	18.57	17.18	16.71	16.78	17.66
Dvd Payout Ratio (%)	21.18	16.44	16.5	15.56	22.72	25.86	19.1
Sustainable Growth Rate (%)	- -	12.2	12.75	13.53	8.54	6.74	9.65

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	69	119	119	297	169	119	144
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	69	119	119	297	169	119	144
Total Debt/EBITDA	8.05	14.88	14.98	39.85	22.14	14.65	17.98
Net Debt/EBITDA	-28.63	-93	-93.33	16.83	-7.14	-24.17	-38.9
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.63	7.09	6.66	7.93	8.27	8.61	8.98
Long-Term Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Long-Term Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Long-Term Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
Total Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Total Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Total Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
Net Debt to Equity	-71.76	-197.75	-177.46	29.52	-11.68	-38.8	-53.03
Net Debt/Capital (%)	-279.64	197.32	226.54	20.01	-11.44	-53.78	-102.51
EBITDA	9	8	8	7	8	8	8
EBITDA-CapEx	-1	-2	2	-7	-3	3	3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.63	7.09	6.66	7.93	8.27	8.61	8.98
Long-Term Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Long-Term Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Long-Term Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
Total Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Total Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Total Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
CFO/Total Liabilities	1.6	0.58	1.58	1.71	1.53	0.65	1.35
CFO/CapEx	5.68	2.69	15.31	6.99	8.58	8.04	16.2
Altman's Z-Score	0.22	0.17	0.15	0.17	0.17	0.2	0.22

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	11.93	9.54	9.87	8.78	8.48	10.17
Days Sales Outstanding	- -	30.6	38.25	36.97	41.57	43.02	35.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	257	212	246	264	248	551	638
- Cash & Cash Equivalents	315	864	862	172	224	316	456
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	69	119	119	297	169	119	144
Enterprise Value	-118	-764	-1,344	-359	-508	-372	259
Total Capital	403	487	534	799	701	682	760
Total Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Total Debt / EV	-0.59	-0.16	-0.09	-0.83	-0.33	-0.32	0.56
EV/Sales	- -	- -	- -	- -	- -	- -	0.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	32.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	3.06
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	2.89
Diluted Market Cap	257	212	246	264	248	551	638
Diluted Enterprise Value	12	-532	-496	390	194	354	326
EV per Share	- -	- -	- -	- -	- -	- -	16.18
TTM Sales	198	208	220	243	240	236	278
TTM EBITDA	9	8	8	7	8	8	8
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	56	28	92	101	91	39	85
TTM Free Cash Flow to Firm	66	38	98	115	102	44	90

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.88	5.57	2.52	2.29	2.44	12.52	7.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-118	-764	-1,344	-359	-508	-372	259
Low Price	32.67	19.75	27.75	29	25.91	25.05	26.33
EV/Sales	- -	- -	- -	- -	- -	- -	0.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	32.33
Price/Earnings	4.44	4.15	4.12	3.6	4.35	11.08	9.08
Price/Earnings Average	4.53	3.98	4.46	3.42	4.29	9.4	7.25
Price/Earnings High	4.93	5.76	5.6	3.82	5.26	11.13	9.81
Price/Earnings Low	4.39	2.95	3.53	3.16	3.84	8.11	6.01
Price/Book Value	0.77	0.58	0.59	0.53	0.47	0.98	1.04
Price/Book Value Average	0.79	0.55	0.64	0.5	0.46	0.83	0.83
Price/Book Value High	0.86	0.8	0.81	0.56	0.57	0.98	1.12
Price/Book Value Low	0.76	0.41	0.51	0.46	0.41	0.72	0.68
Price/Tangible Book Value	0.79	0.59	0.61	0.65	0.55	1.13	1.12
Price/Tangible Book Value Average	0.81	0.57	0.66	0.62	0.54	0.95	0.89
Price/Tangible Book Value High	0.88	0.82	0.83	0.69	0.67	1.13	1.21
Price/Tangible Book Value Low	0.78	0.42	0.53	0.57	0.49	0.82	0.74
Price/Sales	1.3	1.02	1.12	1.09	1.03	2.33	2.29
Price/Sales Average	1.33	0.98	1.21	1.03	1.02	1.98	1.83
Price/Sales High	1.44	1.42	1.52	1.15	1.25	2.34	2.47
Price/Sales Low	1.29	0.73	0.96	0.96	0.91	1.71	1.52
Price/Cash Flow	4.57	7.64	2.69	2.62	2.72	14.08	7.54
Price/Cash Flow Average	4.66	7.33	2.9	2.49	2.68	11.94	6.02
Price/Cash Flow High	5.07	10.6	3.65	2.78	3.29	14.13	8.14
Price/Cash Flow Low	4.52	5.44	2.3	2.3	2.4	10.31	4.99
Price/Free Cash Flow Average	3.97	5.34	2.73	2.18	2.4	10.62	5.67
Price/Free Cash Flow High	4.32	7.73	3.43	2.43	2.95	12.57	7.67
Price/Free Cash Flow Low	3.84	3.96	2.16	2.01	2.15	9.17	4.7
EV/Sales Average	0.09	- -	- -	1.55	0.79	1.15	0.71
EV/Sales High	0.2	- -	- -	1.67	1.02	1.51	1.36
EV/Sales Low	0.05	- -	- -	1.47	0.69	0.88	0.4
EV/EBITDA Average	2.01	-67.53	-59.86	50.58	24.93	33.26	24.65
EV/EBITDA High	4.71	-56.19	-51.29	54.47	32.19	43.82	47.06
EV/EBITDA Low	1.08	-74.09	-66.79	48.03	21.58	25.43	13.76
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	33	27.75	32.4	33	29.34	34.22	39.8
High Price	36.67	38.5	44	35	35.5	34.35	43
Enterprise Value Average	17	-541	-476	377	190	271	198
Enterprise Value High	40	-450	-408	406	246	357	377
Enterprise Value Low	9	-593	-531	358	165	207	110

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	14.6	15.27	16.03	11.06	9.09	11.93
Return on Assets (%)	- -	1.13	1.05	1.17	0.9	0.77	1.05
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	4.34	3.86	3.62	3.07	3.18	3.44	2.88
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.49	30.15	33.39	36.51	28.55	25.31	30.68
Profit Margin (%)	29.27	24.64	27.16	30.21	23.72	21.03	25.23
Net Income to Common Margin (%)	29.27	24.64	27.16	30.21	23.72	21.03	25.23
Effective Tax Rate (%)	17.53	18.14	18.57	17.18	16.71	16.78	17.66
Dvd Payout Ratio (%)	21.18	16.44	16.5	15.56	22.72	25.86	19.1
Sustainable Growth Rate (%)	- -	12.2	12.75	13.53	8.54	6.74	9.65

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	69	119	119	297	169	119	144
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	69	119	119	297	169	119	144
Total Debt/EBITDA	8.05	14.88	14.98	39.85	22.14	14.65	17.98
Net Debt/EBITDA	-28.63	-93	-93.33	16.83	-7.14	-24.17	-38.9
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.63	7.09	6.66	7.93	8.27	8.61	8.98
Long-Term Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Long-Term Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Long-Term Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
Total Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Total Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Total Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
Net Debt to Equity	-71.76	-197.75	-177.46	29.52	-11.68	-38.8	-53.03
Net Debt/Capital (%)	-279.64	197.32	226.54	20.01	-11.44	-53.78	-102.51
EBITDA	9	8	8	7	8	8	8
EBITDA-CapEx	-1	-2	2	-7	-3	3	3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.63	7.09	6.66	7.93	8.27	8.61	8.98
Long-Term Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Long-Term Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Long-Term Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
Total Debt/Equity (%)	20.18	31.64	28.48	69.9	36.23	23.51	24.51
Total Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Total Debt/Total Assets (%)	1.79	2.3	1.92	4.7	2.64	1.83	2.1
CFO/Total Liabilities	1.6	0.58	1.58	1.71	1.53	0.65	1.35
CFO/CapEx	5.68	2.69	15.31	6.99	8.58	8.04	16.2
Altman's Z-Score	0.22	0.17	0.15	0.17	0.17	0.2	0.22

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	11.93	9.54	9.87	8.78	8.48	10.17
Days Sales Outstanding	- -	30.6	38.25	36.97	41.57	43.02	35.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	257	212	246	264	248	551	638
- Cash & Cash Equivalents	315	864	862	172	224	316	456
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	69	119	119	297	169	119	144
Enterprise Value	-118	-764	-1,344	-359	-508	-372	259
Total Capital	403	487	534	799	701	682	760
Total Debt/Capital (%)	17.16	24.49	22.32	37.2	24.15	17.49	18.96
Total Debt / EV	-0.59	-0.16	-0.09	-0.83	-0.33	-0.32	0.56
EV/Sales	- -	- -	- -	- -	- -	- -	0.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	32.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	3.06
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	2.89
Diluted Market Cap	257	212	246	264	248	551	638
Diluted Enterprise Value	12	-532	-496	390	194	354	326
EV per Share	- -	- -	- -	- -	- -	- -	16.18
TTM Sales	198	208	220	243	240	236	278
TTM EBITDA	9	8	8	7	8	8	8
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	56	28	92	101	91	39	85
TTM Free Cash Flow to Firm	66	38	98	115	102	44	90

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.88	5.57	2.52	2.29	2.44	12.52	7.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-118	-764	-1,344	-359	-508	-372	259
Low Price	32.67	19.75	27.75	29	25.91	25.05	26.33
EV/Sales	- -	- -	- -	- -	- -	- -	0.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	32.33
Price/Earnings	4.44	4.15	4.12	3.6	4.35	11.08	9.08
Price/Earnings Average	4.53	3.98	4.46	3.42	4.29	9.4	7.25
Price/Earnings High	4.93	5.76	5.6	3.82	5.26	11.13	9.81
Price/Earnings Low	4.39	2.95	3.53	3.16	3.84	8.11	6.01
Price/Book Value	0.77	0.58	0.59	0.53	0.47	0.98	1.04
Price/Book Value Average	0.79	0.55	0.64	0.5	0.46	0.83	0.83
Price/Book Value High	0.86	0.8	0.81	0.56	0.57	0.98	1.12
Price/Book Value Low	0.76	0.41	0.51	0.46	0.41	0.72	0.68
Price/Tangible Book Value	0.79	0.59	0.61	0.65	0.55	1.13	1.12
Price/Tangible Book Value Average	0.81	0.57	0.66	0.62	0.54	0.95	0.89
Price/Tangible Book Value High	0.88	0.82	0.83	0.69	0.67	1.13	1.21
Price/Tangible Book Value Low	0.78	0.42	0.53	0.57	0.49	0.82	0.74
Price/Sales	1.3	1.02	1.12	1.09	1.03	2.33	2.29
Price/Sales Average	1.33	0.98	1.21	1.03	1.02	1.98	1.83
Price/Sales High	1.44	1.42	1.52	1.15	1.25	2.34	2.47
Price/Sales Low	1.29	0.73	0.96	0.96	0.91	1.71	1.52
Price/Cash Flow	4.57	7.64	2.69	2.62	2.72	14.08	7.54
Price/Cash Flow Average	4.66	7.33	2.9	2.49	2.68	11.94	6.02
Price/Cash Flow High	5.07	10.6	3.65	2.78	3.29	14.13	8.14
Price/Cash Flow Low	4.52	5.44	2.3	2.3	2.4	10.31	4.99
Price/Free Cash Flow Average	3.97	5.34	2.73	2.18	2.4	10.62	5.67
Price/Free Cash Flow High	4.32	7.73	3.43	2.43	2.95	12.57	7.67
Price/Free Cash Flow Low	3.84	3.96	2.16	2.01	2.15	9.17	4.7
EV/Sales Average	0.09	- -	- -	1.55	0.79	1.15	0.71
EV/Sales High	0.2	- -	- -	1.67	1.02	1.51	1.36
EV/Sales Low	0.05	- -	- -	1.47	0.69	0.88	0.4
EV/EBITDA Average	2.01	-67.53	-59.86	50.58	24.93	33.26	24.65
EV/EBITDA High	4.71	-56.19	-51.29	54.47	32.19	43.82	47.06
EV/EBITDA Low	1.08	-74.09	-66.79	48.03	21.58	25.43	13.76
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	33	27.75	32.4	33	29.34	34.22	39.8
High Price	36.67	38.5	44	35	35.5	34.35	43
Enterprise Value Average	17	-541	-476	377	190	271	198
Enterprise Value High	40	-450	-408	406	246	357	377
Enterprise Value Low	9	-593	-531	358	165	207	110

Shares Outstanding	15	15	15	16	13	13	13
Diluted Weighted Avg Shares	8	8	8	8	8	16	16
Basic Weighted Avg Shares	8	8	8	8	8	16	16
Revenue per Share	25.41	27.14	28.93	30.34	28.45	14.68	17.38
EBITDA per Share	1.1	1.05	1.05	0.93	0.9	0.51	0.5
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	7.44	6.69	7.86	9.16	6.75	3.09	4.38
Basic EPS from Cont Ops	7.44	6.7	7.87	9.17	6.76	3.09	4.39
Diluted EPS, GAAP	7.44	6.69	7.86	9.16	6.75	3.09	4.38
Diluted EPS from Cont Ops	7.44	6.7	7.87	9.17	6.76	3.09	4.39
Dividend per Share	1.57	1.1	1.3	1.43	1.54	0.8	0.84
Cash Flow per Share	7.23	3.63	12.06	12.6	10.78	2.43	5.28
Free Cash Flow per Basic Share	5.96	2.28	11.27	10.8	9.53	2.13	4.96
Cash & Equivalents per Share	57.04	143.35	225.21	114.99	109.54	64.78	32.64
Book Value per Share	42.76	47.99	54.58	62.59	62.81	34.92	38.44
Tangible Book Value per Share	41.7	46.96	52.79	50.89	53.15	30.4	35.62

Alpine Banks of Colorado

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)