Community Bancorp Financial Ratios — CMTV Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	26.17	29.31	30.38	26.93	23	23.81	24.26	28.59	25.84	26.95	27.58	24.35	20.62	17.47	20.59
Return on Assets (%)	0.65	0.78	0.89	0.88	0.82	0.89	0.96	1.21	1.21	1.3	1.36	1.32	1.25	1.09	1.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	8.29	7.85	7.03	6.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	6.48	23.68	30.97	31.72	31.2	32.94	4.59	3.28	3.06	2.66	3.02	2.91	2.72	2.59	2.26
Operating Margin (%)	- -	17.66	25.65	26.61	26.25	27.98	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	1,001.18	239.79	1,677	455.37	15.4	59.41	-375.25	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.08	17.66	25.65	28.44	26.25	27.98	32.12	33.91	34.97	38.72	44.14	43.03	41.52	38.3	44.17
Profit Margin (%)	16.03	18.24	20.98	21.09	19.22	20.71	21.9	28.1	29.07	32.03	35.97	35.04	34.16	32.15	36.73
Net Income to Common Margin (%)	15.19	17.46	20.65	20.76	18.9	20.38	21.54	27.75	28.78	31.89	35.83	34.87	33.85	31.84	36.52
Effective Tax Rate (%)	6.14	- -	18.19	25.84	26.78	25.97	31.83	17.15	16.86	17.28	18.5	18.58	17.73	16.04	16.84
Dvd Payout Ratio (%)	47.54	41.95	39.44	42.99	47.68	42.88	40.1	32.23	32.47	27.57	25.87	27.15	27.61	29.36	23.51
Sustainable Growth Rate (%)	13.73	17.01	18.4	15.35	12.03	13.6	14.53	19.37	17.45	19.52	20.45	17.74	14.93	12.34	15.75

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	32	20	14	14	23	45	17	14	16	16	14	14	67	85	49
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	32	20	14	14	23	45	17	14	16	16	14	14	67	85	49
Total Debt/EBITDA	21.91	3.44	1.81	1.75	2.99	5.15	12.89	14.71	16.71	17.53	12.84	12.43	63.07	83	46.75
Net Debt/EBITDA	5.14	1.33	0.14	0.12	1.71	3.84	4.4	-0.48	5.67	5.41	-3.31	1.65	49.05	73.41	35.46
Total Debt/EBIT	- -	4.61	2.19	2.09	3.56	6.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	1.79	0.17	0.15	2.03	4.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.44	2.65	3.08	3.37	3.61	3.74	4	4.35	4.92	4.7	5.08	5.74	6.23	6.1	6.81
Long-Term Debt/Equity (%)	77.55	45.35	29.47	27.61	45.6	82.5	29.03	23.06	22.55	20.3	16.74	18.87	75.8	87.19	42.98
Long-Term Debt/Capital (%)	66.48	52.55	40.24	37.79	49.42	63.04	36.55	30.22	29.13	25.98	21.04	18.6	49.08	52.4	35.77
Long-Term Debt/Total Assets (%)	5.74	3.42	2.37	2.31	3.93	7.04	2.52	2	2.11	1.71	1.39	1.34	6.14	6.84	3.79
Total Debt/Equity (%)	77.55	45.35	29.47	27.61	45.6	82.5	29.03	23.06	22.55	20.3	16.74	18.87	75.8	87.19	42.98
Total Debt/Capital (%)	66.48	52.55	40.24	37.79	49.42	63.04	36.55	30.22	29.13	25.98	21.04	18.6	49.08	52.4	35.77
Total Debt/Total Assets (%)	5.74	3.42	2.37	2.31	3.93	7.04	2.52	2	2.11	1.71	1.39	1.34	6.14	6.84	3.79
Net Debt to Equity	18.18	17.56	2.27	1.94	26.08	61.51	9.92	-0.75	7.65	6.26	-4.31	2.51	58.95	77.12	32.6
Net Debt/Capital (%)	30.65	29.12	4.76	3.99	35.32	55.53	16.27	-1.43	12.25	9.77	-7.37	2.95	42.85	49.34	29.7
EBITDA	1	6	8	8	8	9	1	1	1	1	1	1	1	1	1
EBITDA-CapEx	1	6	8	8	8	9	1	1	1	1	1	1	1	1	1
Operating Income (Loss)	- -	4	6	6	7	7	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	2.44	2.65	3.08	3.37	3.61	3.74	4	4.35	4.92	4.7	5.08	5.74	6.23	6.1	6.81
Long-Term Debt/Equity (%)	77.55	45.35	29.47	27.61	45.6	82.5	29.03	23.06	22.55	20.3	16.74	18.87	75.8	87.19	42.98
Long-Term Debt/Capital (%)	66.48	52.55	40.24	37.79	49.42	63.04	36.55	30.22	29.13	25.98	21.04	18.6	49.08	52.4	35.77
Long-Term Debt/Total Assets (%)	5.74	3.42	2.37	2.31	3.93	7.04	2.52	2	2.11	1.71	1.39	1.34	6.14	6.84	3.79
Total Debt/Equity (%)	77.55	45.35	29.47	27.61	45.6	82.5	29.03	23.06	22.55	20.3	16.74	18.87	75.8	87.19	42.98
Total Debt/Capital (%)	66.48	52.55	40.24	37.79	49.42	63.04	36.55	30.22	29.13	25.98	21.04	18.6	49.08	52.4	35.77
Total Debt/Total Assets (%)	5.74	3.42	2.37	2.31	3.93	7.04	2.52	2	2.11	1.71	1.39	1.34	6.14	6.84	3.79
CFO/Total Liabilities	1.23	1.37	1.99	1.74	1.03	1.6	1.32	1.55	1.68	1.62	1.5	1.6	1.48	1.37	1.37
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.1	0.13	0.17	0.17	0.18	0.19	0.16	0.15	0.16	0.14	0.16	0.16	0.16	0.15	0.19

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.81	13.98	13.74	13.98	15.07	15.34	14.7	13.73	13.09	12.62	13.56	13.97	10.54	9.11	10.17
Days Sales Outstanding	28.5	26.11	26.57	26.11	24.22	23.79	24.82	26.58	27.88	28.93	26.92	26.13	34.63	40.08	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

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	44	52	64	70	71	78	94	85	83	79	110	105	98	93	139
- Cash & Cash Equivalents	23	11	12	12	9	11	11	15	10	11	18	12	15	10	12
+ Preferred Equity and Hybrid Capital	2	2	2	2	2	2	2	2	2	2	2	2	2	2	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	32	20	14	14	23	45	17	14	16	16	14	14	67	85	49
Enterprise Value	-32	-11	6	13	61	81	64	47	44	25	-74	-84	-38	10	32
Total Capital	48	37	34	36	47	71	46	48	53	60	67	76	137	163	137
Total Debt/Capital (%)	66.48	52.55	40.24	37.79	49.42	63.04	36.55	30.22	29.13	25.98	21.04	18.6	49.08	52.4	35.77
Total Debt / EV	-1.01	-1.87	2.45	1.04	0.39	0.56	0.26	0.31	0.35	0.63	-0.19	-0.17	-1.77	8.42	1.53
EV/Sales	- -	- -	0.23	0.54	2.42	3.05	2.26	1.57	1.45	0.74	- -	- -	- -	0.26	0.69
EV/EBITDA	- -	- -	0.74	1.69	7.75	9.24	49.22	47.84	47.4	27.96	- -	- -	- -	9.85	30.6
EV/EBIT	- -	- -	0.89	2.01	9.21	10.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	0.53	1.39	10.85	8.66	7.96	4.62	3.92	1.84	- -	- -	- -	0.64	1.99
EV/Free Cash Flow to Firm	- -	- -	0.53	1.39	10.85	8.66	7.96	4.62	3.92	1.84	- -	- -	- -	0.64	1.99
Diluted Market Cap	44	52	64	70	71	78	94	85	83	79	110	105	98	93	139
Diluted Enterprise Value	55	63	68	74	87	114	103	86	90	86	108	109	152	170	177
EV per Share	- -	- -	1.15	2.66	12.23	16.05	12.63	9.14	8.47	4.68	- -	- -	- -	1.83	5.71
TTM Sales	22	24	24	24	25	26	28	30	30	34	37	39	39	40	46
TTM EBITDA	1	6	8	8	8	9	1	1	1	1	1	1	1	1	1
TTM Operating Income	- -	4	6	6	7	7	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	7	11	9	6	9	8	10	11	14	14	16	15	16	16
TTM Free Cash Flow to Firm	6	7	11	9	6	9	8	10	11	14	14	16	15	16	16

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	7.06	7.17	6.1	7.5	12.64	8.37	11.66	8.34	7.4	5.84	7.84	6.7	6.6	5.88	8.69
EV/EBIT	- -	- -	0.89	2.01	9.21	10.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-32	-11	6	13	61	81	64	47	44	25	-74	-84	-38	10	32
Low Price	8.14	8.9	10.65	13.01	13.6	13.15	15	16	15.07	9.55	14.5	17.33	15.64	14.31	16.57
EV/Sales	- -	- -	0.23	0.54	2.42	3.05	2.26	1.57	1.45	0.74	- -	- -	- -	0.26	0.69
EV/EBITDA	- -	- -	0.74	1.69	7.75	9.24	49.22	47.84	47.4	27.96	- -	- -	- -	9.85	30.6
Price/Earnings	13.08	12.4	12.81	13.88	14.9	14.43	15.34	10.22	9.53	7.41	8.41	7.71	7.4	7.34	8.27
Price/Earnings Average	12.99	11.51	12.23	13.62	14.9	13.2	14.61	10.83	9.77	6.95	7.65	8.02	7.53	7.22	6.74
Price/Earnings High	15.14	12.74	15.22	14.32	15.43	14.9	16.96	12.01	10.69	8.18	9.35	9.88	9.43	8.79	8.57
Price/Earnings Low	11.21	10.08	10.29	12.63	14.22	12.24	12.44	9.91	8.98	4.77	5.92	6.85	6.43	6.29	5.5
Price/Book Value	3.29	3.42	3.62	3.54	3.29	3.27	3.52	2.71	2.29	1.84	2.13	1.74	1.44	1.22	1.59
Price/Book Value Average	3.27	3.18	3.46	3.48	3.29	2.99	3.35	2.87	2.35	1.72	1.94	1.81	1.46	1.2	1.3
Price/Book Value High	3.81	3.52	4.31	3.65	3.41	3.37	3.89	3.18	2.57	2.03	2.37	2.23	1.83	1.46	1.65
Price/Book Value Low	2.82	2.78	2.91	3.22	3.14	2.77	2.86	2.62	2.16	1.18	1.5	1.55	1.25	1.04	1.06
Price/Tangible Book Value	1.77	1.87	2.07	2.05	1.92	1.94	2.14	1.73	1.49	1.24	1.54	1.7	1.3	1.09	1.37
Price/Tangible Book Value Average	1.75	1.74	1.98	2.01	1.92	1.78	2.04	1.83	1.53	1.16	1.4	1.77	1.32	1.07	1.11
Price/Tangible Book Value High	2.05	1.92	2.46	2.12	1.99	2	2.37	2.03	1.67	1.36	1.71	2.18	1.65	1.31	1.42
Price/Tangible Book Value Low	1.51	1.52	1.66	1.87	1.83	1.65	1.74	1.68	1.41	0.8	1.08	1.51	1.13	0.94	0.91
Price/Sales	1.99	2.16	2.64	2.88	2.82	2.94	3.31	2.84	2.74	2.36	3.01	2.69	2.5	2.34	3.02
Price/Sales Average	1.97	2.01	2.53	2.83	2.82	2.69	3.15	3.01	2.81	2.21	2.74	2.8	2.55	2.3	2.46
Price/Sales High	2.3	2.22	3.14	2.97	2.92	3.04	3.65	3.33	3.08	2.61	3.35	3.45	3.19	2.8	3.13
Price/Sales Low	1.7	1.76	2.13	2.62	2.69	2.5	2.68	2.75	2.58	1.52	2.12	2.39	2.18	2	2.01
Price/Cash Flow	7.06	7.17	6.1	7.5	12.64	8.37	11.66	8.34	7.4	5.84	7.84	6.7	6.6	5.88	8.69
Price/Cash Flow Average	7.01	6.66	5.83	7.35	12.64	7.65	11.1	8.83	7.59	5.48	7.13	6.97	6.71	5.79	7.09
Price/Cash Flow High	8.18	7.37	7.25	7.73	13.09	8.64	12.89	9.8	8.31	6.45	8.72	8.59	8.41	7.04	9.01
Price/Cash Flow Low	6.05	5.83	4.9	6.82	12.07	7.1	9.46	8.09	6.97	3.76	5.52	5.95	5.73	5.04	5.78
Price/Free Cash Flow Average	7.01	6.66	5.83	7.35	12.64	7.65	11.1	8.83	7.59	5.48	7.13	6.97	6.71	5.79	7.09
Price/Free Cash Flow High	8.18	7.37	7.25	7.73	13.09	8.64	12.89	9.8	8.31	6.45	8.72	8.59	8.41	7.04	9.01
Price/Free Cash Flow Low	6.05	5.83	4.9	6.82	12.07	7.1	9.46	8.09	6.97	3.76	5.52	5.95	5.73	5.04	5.78
EV/Sales Average	2.46	2.46	2.7	3	3.47	4.07	3.45	3.06	3.04	2.4	2.68	2.88	3.92	4.24	3.26
EV/Sales High	2.78	2.68	3.32	3.14	3.57	4.41	3.96	3.39	3.3	2.8	3.29	3.53	4.57	4.74	3.93
EV/Sales Low	2.18	2.21	2.3	2.79	3.34	3.87	2.98	2.8	2.81	1.71	2.06	2.47	3.55	3.94	2.81
EV/EBITDA Average	37.9	10.39	8.72	9.44	11.13	12.35	75.23	93.05	99.08	90.24	88.65	98.97	144.15	163.46	144.26
EV/EBITDA High	42.94	11.3	10.71	9.9	11.45	13.4	86.28	103.07	107.74	105.02	108.85	121.29	167.8	182.7	173.75
EV/EBITDA Low	33.71	9.33	7.43	8.8	10.72	11.76	65.04	85.32	91.62	64.15	68.21	84.99	130.43	152.02	124.28
EV/EBIT Average	- -	13.94	10.53	11.26	13.22	14.54	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	15.15	12.94	11.8	13.6	15.78	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	12.52	8.97	10.49	12.74	13.84	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	9.5	10.95	13.25	14.3	14.25	15.5	18.5	16.5	16	14.85	20.6	19.5	18	16.7	24.89
High Price	11	11.25	15.75	14.75	14.75	16	20.45	19.39	17.95	16.39	22.9	25	22.95	20	25.8
Enterprise Value Average	55	59	65	73	87	108	98	91	92	81	98	113	154	168	151
Enterprise Value High	62	65	80	76	90	117	113	101	100	94	120	138	180	188	182
Enterprise Value Low	49	53	56	68	84	103	85	84	85	57	75	97	140	157	130

Shares Outstanding	5	5	5	5	5	5	5	5	5	5	5	5	6	6	6
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	6	6
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	6	6
Revenue per Share	4.78	5.06	5.01	4.96	5.06	5.27	5.6	5.82	5.83	6.28	6.83	7.26	7.19	7.15	8.24
EBITDA per Share	0.31	1.2	1.55	1.57	1.58	1.74	0.26	0.19	0.18	0.17	0.21	0.21	0.2	0.19	0.19
Operating Income per Share	- -	0.89	1.29	1.32	1.33	1.47	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.73	0.88	1.03	1.03	0.96	1.07	1.21	1.61	1.68	2	2.45	2.53	2.43	2.28	3.01
Basic EPS from Cont Ops	0.77	0.92	1.05	1.05	0.97	1.09	1.23	1.63	1.7	2.01	2.46	2.54	2.45	2.3	3.03
Diluted EPS, GAAP	0.73	0.88	1.03	1.03	0.96	1.07	1.21	1.61	1.68	2	2.45	2.53	2.43	2.28	3.01
Diluted EPS from Cont Ops	0.77	0.92	1.05	1.05	0.97	1.09	1.23	1.63	1.7	2.01	2.46	2.54	2.45	2.3	3.03
Dividend per Share	0.39	0.41	0.42	0.46	0.47	0.48	0.5	0.54	0.56	0.56	0.64	0.7	0.69	0.69	0.73
Cash Flow per Share	1.35	1.53	2.17	1.91	1.13	1.85	1.59	1.98	2.16	2.54	2.63	2.91	2.73	2.84	2.86
Free Cash Flow per Basic Share	1.35	1.53	2.17	1.91	1.13	1.85	1.59	1.98	2.16	2.54	2.63	2.91	2.73	2.84	2.86
Cash & Equivalents per Share	23.56	17.8	15.43	14.91	7.25	8.89	9.67	10.56	10.8	13.38	37.45	37.98	37.6	30.54	27.9
Book Value per Share	2.89	3.2	3.66	4.04	4.33	4.74	5.25	6.1	6.97	8.08	9.68	11.21	12.52	13.71	15.66
Tangible Book Value per Share	5.38	5.85	6.4	6.96	7.42	7.98	8.63	9.54	10.72	12.01	13.41	11.49	13.88	15.3	18.22

Community Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)