Southern BancShares (N.C.), Inc.

SBNC

SBNCSouthern BancShares (N.C.), Inc. US flag

Other OTC

13,250.00

USD

- -

1.01BMarket Cap

Profitability (USD)

Profitability Ratios 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 (%)	- -	11.9	21.84	8	40.06	29.72	10.27
Return on Assets (%)	- -	1.3	2.22	0.64	3.05	3.04	1.24
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	47.46	37.13	56.79	27.93	65.57	65.71	43.69
Profit Margin (%)	37.25	29.55	46.13	21.19	51.99	51.84	34.36
Net Income to Common Margin (%)	37.25	29.55	46.13	21.19	51.99	51.76	34.23
Effective Tax Rate (%)	21.52	20.41	18.76	24.14	20.71	21.11	21.36
Dvd Payout Ratio (%)	4.24	3.98	1.99	7.45	1.48	1.21	2.77
Sustainable Growth Rate (%)	- -	11.43	21.41	7.41	39.47	29.36	9.98

Credit (USD)

Credit Ratios 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	80	41	93	248	328	242	113
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	80	41	93	248	328	242	113
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.86	10.2	10.13	5.98	9.19	11.18	12.95
Long-Term Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Long-Term Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Long-Term Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
Total Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Total Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Total Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
Net Debt to Equity	-10.8	-17.36	-10.01	-8.08	-5.66	-14.64	-12.87
Net Debt/Capital (%)	-11.24	-20.37	-10.54	-7.61	-5.06	-14.97	-13.93
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-10	-4	-7	-4	-3	-4	-2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	11.86	10.2	10.13	5.98	9.19	11.18	12.95
Long-Term Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Long-Term Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Long-Term Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
Total Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Total Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Total Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
CFO/Total Liabilities	1.75	1.31	2.04	2.13	1.33	1.11	2.04
CFO/CapEx	3.31	7.45	7.56	17.64	14.83	8.76	40.02
Altman's Z-Score	0.2	0.25	0.28	0.24	0.31	0.36	0.38

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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)

Enterprise Value 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	- -	312	436	375	415	615	783
- Cash & Cash Equivalents	125	273	186	140	106	285	276
+ Preferred Equity and Hybrid Capital	2	2	2	2	2	2	2
+ Minority/Non Controlling Interest	800	1,179	1,386	1,446	1,407	1,345	1,423
+ Total Debt	80	41	93	248	328	242	113
Enterprise Value	757	1,261	1,732	1,930	2,045	1,919	2,043
Total Capital	1,241	1,613	1,946	1,978	2,194	2,191	2,261
Total Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Total Debt / EV	0.11	0.03	0.05	0.13	0.16	0.13	0.06
EV/Sales	4.96	8.35	8.54	13.67	7.17	6.3	10.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	23.22	42.59	30.96	30.28	49.37	50.42	29.13
EV/Free Cash Flow to Firm	17.83	37.55	27.34	28.66	46.25	45.25	28.42
Diluted Market Cap	310	314	439	377	419	618	- -
Diluted Enterprise Value	1,067	1,262	1,735	1,932	2,050	1,922	1,261
EV per Share	- -	15,741.02	21,825.19	24,727.73	26,635.47	25,265.58	27,154.72
TTM Sales	153	151	203	141	285	304	199
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	33	30	56	64	41	38	70
TTM Free Cash Flow to Firm	42	34	63	67	44	42	72

Multiples (USD)

Valuation Multiples 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	7.31	9.35	6.93	5.6	9.49	14.58	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	757	1,261	1,732	1,930	2,045	1,919	2,043
Low Price	3,275	2,500	3,733	4,505	4,600	5,100	7,900
EV/Sales	4.96	8.35	8.54	13.67	7.17	6.3	10.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	5.46	7.03	4.69	12.6	2.83	3.92	- -
Price/Earnings Average	5.25	6.31	4.26	13.15	2.71	2.94	- -
Price/Earnings High	5.56	7.04	5.03	15.24	3.05	3.97	- -
Price/Earnings Low	4.67	4.51	3.19	11.82	2.41	2.47	- -
Price/Book Value	- -	0.8	0.94	1.33	0.9	1.02	1.08
Price/Book Value Average	- -	0.72	0.85	1.38	0.87	0.77	0.93
Price/Book Value High	- -	0.8	1.01	1.6	0.98	1.03	1.14
Price/Book Value Low	- -	0.51	0.64	1.24	0.77	0.64	0.82
Price/Tangible Book Value	- -	0.87	1.01	1.5	0.97	1.08	1.14
Price/Tangible Book Value Average	- -	0.78	0.92	1.57	0.93	0.81	0.98
Price/Tangible Book Value High	- -	0.87	1.08	1.82	1.05	1.09	1.2
Price/Tangible Book Value Low	- -	0.56	0.69	1.41	0.83	0.68	0.86
Price/Sales	2.03	2.08	2.17	2.67	1.47	2.03	- -
Price/Sales Average	1.96	1.86	1.96	2.79	1.41	1.52	- -
Price/Sales High	2.07	2.08	2.32	3.23	1.59	2.06	- -
Price/Sales Low	1.74	1.33	1.47	2.51	1.25	1.28	- -
Price/Cash Flow	9.52	10.61	7.85	5.91	10.13	16.25	- -
Price/Cash Flow Average	9.16	9.52	7.12	6.18	9.7	12.19	- -
Price/Cash Flow High	9.71	10.61	8.42	7.16	10.92	16.45	- -
Price/Cash Flow Low	8.16	6.8	5.33	5.55	8.63	10.23	- -
Price/Free Cash Flow Average	7.04	8.39	6.29	5.84	9.09	10.94	- -
Price/Free Cash Flow High	7.46	9.35	7.43	6.77	10.23	14.76	- -
Price/Free Cash Flow Low	6.26	6	4.7	5.25	8.08	9.18	- -
EV/Sales Average	4.96	8.13	8.34	13.78	7.1	5.8	9.73
EV/Sales High	4.96	8.35	8.7	14.22	7.28	6.33	10.51
EV/Sales Low	4.96	7.6	7.85	13.5	6.95	5.55	9.34
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	3,825	3,899.8	5,500	4,800	5,400	8,100	10,400
High Price	3,901	3,900	5,900	5,808	5,825	8,200	11,000
Enterprise Value Average	757	1,228	1,692	1,946	2,028	1,765	1,934
Enterprise Value High	757	1,261	1,764	2,008	2,078	1,926	2,089
Enterprise Value Low	757	1,149	1,592	1,907	1,984	1,691	1,855

Profitability (USD)

Profitability Ratios 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 (%)	- -	11.9	21.84	8	40.06	29.72	10.27
Return on Assets (%)	- -	1.3	2.22	0.64	3.05	3.04	1.24
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	47.46	37.13	56.79	27.93	65.57	65.71	43.69
Profit Margin (%)	37.25	29.55	46.13	21.19	51.99	51.84	34.36
Net Income to Common Margin (%)	37.25	29.55	46.13	21.19	51.99	51.76	34.23
Effective Tax Rate (%)	21.52	20.41	18.76	24.14	20.71	21.11	21.36
Dvd Payout Ratio (%)	4.24	3.98	1.99	7.45	1.48	1.21	2.77
Sustainable Growth Rate (%)	- -	11.43	21.41	7.41	39.47	29.36	9.98

Credit (USD)

Credit Ratios 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	80	41	93	248	328	242	113
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	80	41	93	248	328	242	113
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.86	10.2	10.13	5.98	9.19	11.18	12.95
Long-Term Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Long-Term Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Long-Term Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
Total Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Total Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Total Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
Net Debt to Equity	-10.8	-17.36	-10.01	-8.08	-5.66	-14.64	-12.87
Net Debt/Capital (%)	-11.24	-20.37	-10.54	-7.61	-5.06	-14.97	-13.93
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-10	-4	-7	-4	-3	-4	-2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	11.86	10.2	10.13	5.98	9.19	11.18	12.95
Long-Term Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Long-Term Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Long-Term Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
Total Debt/Equity (%)	6.91	2.59	5.02	14.32	17.55	12.44	5.25
Total Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Total Debt/Total Assets (%)	2.65	1.06	2.03	5.24	6.57	4.5	2.02
CFO/Total Liabilities	1.75	1.31	2.04	2.13	1.33	1.11	2.04
CFO/CapEx	3.31	7.45	7.56	17.64	14.83	8.76	40.02
Altman's Z-Score	0.2	0.25	0.28	0.24	0.31	0.36	0.38

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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)

Enterprise Value 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	- -	312	436	375	415	615	783
- Cash & Cash Equivalents	125	273	186	140	106	285	276
+ Preferred Equity and Hybrid Capital	2	2	2	2	2	2	2
+ Minority/Non Controlling Interest	800	1,179	1,386	1,446	1,407	1,345	1,423
+ Total Debt	80	41	93	248	328	242	113
Enterprise Value	757	1,261	1,732	1,930	2,045	1,919	2,043
Total Capital	1,241	1,613	1,946	1,978	2,194	2,191	2,261
Total Debt/Capital (%)	6.46	2.52	4.78	12.53	14.93	11.06	4.99
Total Debt / EV	0.11	0.03	0.05	0.13	0.16	0.13	0.06
EV/Sales	4.96	8.35	8.54	13.67	7.17	6.3	10.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	23.22	42.59	30.96	30.28	49.37	50.42	29.13
EV/Free Cash Flow to Firm	17.83	37.55	27.34	28.66	46.25	45.25	28.42
Diluted Market Cap	310	314	439	377	419	618	- -
Diluted Enterprise Value	1,067	1,262	1,735	1,932	2,050	1,922	1,261
EV per Share	- -	15,741.02	21,825.19	24,727.73	26,635.47	25,265.58	27,154.72
TTM Sales	153	151	203	141	285	304	199
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	33	30	56	64	41	38	70
TTM Free Cash Flow to Firm	42	34	63	67	44	42	72

Multiples (USD)

Valuation Multiples 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	7.31	9.35	6.93	5.6	9.49	14.58	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	757	1,261	1,732	1,930	2,045	1,919	2,043
Low Price	3,275	2,500	3,733	4,505	4,600	5,100	7,900
EV/Sales	4.96	8.35	8.54	13.67	7.17	6.3	10.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	5.46	7.03	4.69	12.6	2.83	3.92	- -
Price/Earnings Average	5.25	6.31	4.26	13.15	2.71	2.94	- -
Price/Earnings High	5.56	7.04	5.03	15.24	3.05	3.97	- -
Price/Earnings Low	4.67	4.51	3.19	11.82	2.41	2.47	- -
Price/Book Value	- -	0.8	0.94	1.33	0.9	1.02	1.08
Price/Book Value Average	- -	0.72	0.85	1.38	0.87	0.77	0.93
Price/Book Value High	- -	0.8	1.01	1.6	0.98	1.03	1.14
Price/Book Value Low	- -	0.51	0.64	1.24	0.77	0.64	0.82
Price/Tangible Book Value	- -	0.87	1.01	1.5	0.97	1.08	1.14
Price/Tangible Book Value Average	- -	0.78	0.92	1.57	0.93	0.81	0.98
Price/Tangible Book Value High	- -	0.87	1.08	1.82	1.05	1.09	1.2
Price/Tangible Book Value Low	- -	0.56	0.69	1.41	0.83	0.68	0.86
Price/Sales	2.03	2.08	2.17	2.67	1.47	2.03	- -
Price/Sales Average	1.96	1.86	1.96	2.79	1.41	1.52	- -
Price/Sales High	2.07	2.08	2.32	3.23	1.59	2.06	- -
Price/Sales Low	1.74	1.33	1.47	2.51	1.25	1.28	- -
Price/Cash Flow	9.52	10.61	7.85	5.91	10.13	16.25	- -
Price/Cash Flow Average	9.16	9.52	7.12	6.18	9.7	12.19	- -
Price/Cash Flow High	9.71	10.61	8.42	7.16	10.92	16.45	- -
Price/Cash Flow Low	8.16	6.8	5.33	5.55	8.63	10.23	- -
Price/Free Cash Flow Average	7.04	8.39	6.29	5.84	9.09	10.94	- -
Price/Free Cash Flow High	7.46	9.35	7.43	6.77	10.23	14.76	- -
Price/Free Cash Flow Low	6.26	6	4.7	5.25	8.08	9.18	- -
EV/Sales Average	4.96	8.13	8.34	13.78	7.1	5.8	9.73
EV/Sales High	4.96	8.35	8.7	14.22	7.28	6.33	10.51
EV/Sales Low	4.96	7.6	7.85	13.5	6.95	5.55	9.34
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	3,825	3,899.8	5,500	4,800	5,400	8,100	10,400
High Price	3,901	3,900	5,900	5,808	5,825	8,200	11,000
Enterprise Value Average	757	1,228	1,692	1,946	2,028	1,765	1,934
Enterprise Value High	757	1,261	1,764	2,008	2,078	1,926	2,089
Enterprise Value Low	757	1,149	1,592	1,907	1,984	1,691	1,855

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	1,882.05	1,875.77	2,540.22	1,798.27	3,674.48	3,988.22	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	701	554.35	1,171.92	381.04	1,910.42	2,064.11	- -
Basic EPS from Cont Ops	701	554.35	1,171.92	381.04	1,910.42	2,067.46	- -
Diluted EPS, GAAP	701	554.35	1,171.92	381.04	1,910.42	2,064.11	- -
Diluted EPS from Cont Ops	701	554.35	1,171.92	381.04	1,910.42	2,067.46	- -
Dividend per Share	29.69	22.04	23.38	28.39	28.3	28.33	- -
Cash Flow per Share	401.59	367.62	700.93	811.56	533.3	498.55	- -
Free Cash Flow per Basic Share	280.16	318.26	608.26	765.56	497.33	441.65	- -
Cash & Equivalents per Share	- -	3,407.84	2,337.8	1,791.82	1,375.69	3,757.29	3,673.46
Book Value per Share	- -	4,886.81	5,861.32	3,620.4	5,968.57	7,926.27	9,611.96
Tangible Book Value per Share	- -	4,489.62	5,444.55	3,193.18	5,540.3	7,489.2	9,160.94

Southern BancShares (N.C.), Inc.

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)